Southwestern Energy Co
NYSE:SWN
Income Statement
Earnings Waterfall
Southwestern Energy Co
Revenue
|
6.5B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
4.2B
USD
|
Operating Expenses
|
-3.5B
USD
|
Operating Income
|
736m
USD
|
Other Expenses
|
821m
USD
|
Net Income
|
1.6B
USD
|
Income Statement
Southwestern Energy Co
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 |
3 371
N/A
|
3 750
+11%
|
3 923
+5%
|
3 983
+2%
|
4 038
+1%
|
3 858
-4%
|
3 587
-7%
|
3 408
-5%
|
3 133
-8%
|
2 779
-11%
|
2 537
-9%
|
2 439
-4%
|
2 436
0%
|
2 703
+11%
|
2 992
+11%
|
3 078
+3%
|
3 203
+4%
|
3 277
+2%
|
3 282
+0%
|
3 496
+7%
|
3 862
+10%
|
3 932
+2%
|
3 783
-4%
|
3 468
-8%
|
3 038
-12%
|
2 640
-13%
|
2 383
-10%
|
2 274
-5%
|
2 308
+1%
|
2 788
+21%
|
3 428
+23%
|
4 499
+31%
|
6 667
+48%
|
8 538
+28%
|
11 626
+36%
|
14 569
+25%
|
15 002
+3%
|
14 177
-5%
|
11 308
-20%
|
8 210
-27%
|
6 522
-21%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(782)
|
(873)
|
(934)
|
(958)
|
(980)
|
(931)
|
(889)
|
(882)
|
(852)
|
(826)
|
(804)
|
(825)
|
(864)
|
(919)
|
(975)
|
(977)
|
(976)
|
(980)
|
(992)
|
(1 044)
|
(1 229)
|
(1 415)
|
(1 443)
|
(1 443)
|
(1 320)
|
(1 127)
|
(1 035)
|
(973)
|
(946)
|
(1 054)
|
(1 186)
|
(1 380)
|
(1 957)
|
(2 463)
|
(3 345)
|
(4 214)
|
(4 392)
|
(4 197)
|
(3 463)
|
(2 719)
|
(2 331)
|
|
Gross Profit |
2 590
N/A
|
2 878
+11%
|
2 990
+4%
|
3 025
+1%
|
3 058
+1%
|
2 927
-4%
|
2 698
-8%
|
2 526
-6%
|
2 281
-10%
|
1 953
-14%
|
1 733
-11%
|
1 614
-7%
|
1 572
-3%
|
1 784
+13%
|
2 017
+13%
|
2 101
+4%
|
2 227
+6%
|
2 297
+3%
|
2 290
0%
|
2 452
+7%
|
2 633
+7%
|
2 517
-4%
|
2 340
-7%
|
2 025
-13%
|
1 718
-15%
|
1 513
-12%
|
1 348
-11%
|
1 301
-3%
|
1 362
+5%
|
1 734
+27%
|
2 242
+29%
|
3 119
+39%
|
4 710
+51%
|
6 075
+29%
|
8 281
+36%
|
10 355
+25%
|
10 610
+2%
|
9 980
-6%
|
7 845
-21%
|
5 491
-30%
|
4 191
-24%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 386)
|
(1 491)
|
(1 562)
|
(1 620)
|
(1 685)
|
(1 824)
|
(1 988)
|
(2 104)
|
(2 136)
|
(1 975)
|
(1 740)
|
(1 525)
|
(1 368)
|
(1 312)
|
(1 346)
|
(1 414)
|
(1 502)
|
(1 646)
|
(1 622)
|
(1 665)
|
(1 643)
|
(1 566)
|
(1 504)
|
(1 441)
|
(1 419)
|
(1 437)
|
(1 398)
|
(1 345)
|
(1 346)
|
(1 409)
|
(1 521)
|
(1 704)
|
(1 986)
|
(2 335)
|
(2 705)
|
(3 042)
|
(3 229)
|
(3 317)
|
(3 372)
|
(3 425)
|
(3 455)
|
|
Selling, General & Administrative |
(271)
|
(295)
|
(303)
|
(310)
|
(316)
|
(332)
|
(343)
|
(354)
|
(356)
|
(335)
|
(326)
|
(324)
|
(340)
|
(339)
|
(344)
|
(345)
|
(327)
|
(329)
|
(320)
|
(311)
|
(298)
|
(276)
|
(259)
|
(239)
|
(228)
|
(211)
|
(196)
|
(185)
|
(176)
|
(199)
|
(218)
|
(239)
|
(270)
|
(309)
|
(348)
|
(398)
|
(439)
|
(452)
|
(451)
|
(443)
|
(431)
|
|
Depreciation & Amortization |
(787)
|
(832)
|
(875)
|
(908)
|
(942)
|
(1 010)
|
(1 088)
|
(1 125)
|
(1 091)
|
(941)
|
(740)
|
(564)
|
(436)
|
(399)
|
(415)
|
(451)
|
(504)
|
(541)
|
(560)
|
(576)
|
(560)
|
(529)
|
(508)
|
(482)
|
(471)
|
(478)
|
(441)
|
(386)
|
(357)
|
(340)
|
(356)
|
(424)
|
(546)
|
(725)
|
(913)
|
(1 073)
|
(1 174)
|
(1 212)
|
(1 252)
|
(1 292)
|
(1 307)
|
|
Other Operating Expenses |
(329)
|
(365)
|
(383)
|
(401)
|
(427)
|
(482)
|
(557)
|
(625)
|
(689)
|
(699)
|
(674)
|
(637)
|
(592)
|
(574)
|
(587)
|
(618)
|
(671)
|
(776)
|
(742)
|
(778)
|
(785)
|
(761)
|
(737)
|
(720)
|
(720)
|
(748)
|
(761)
|
(774)
|
(813)
|
(870)
|
(947)
|
(1 041)
|
(1 170)
|
(1 301)
|
(1 444)
|
(1 571)
|
(1 616)
|
(1 653)
|
(1 669)
|
(1 690)
|
(1 717)
|
|
Operating Income |
1 204
N/A
|
1 386
+15%
|
1 428
+3%
|
1 405
-2%
|
1 373
-2%
|
1 103
-20%
|
710
-36%
|
422
-41%
|
145
-66%
|
(22)
N/A
|
(7)
+68%
|
89
N/A
|
204
+129%
|
472
+131%
|
671
+42%
|
687
+2%
|
725
+6%
|
651
-10%
|
668
+3%
|
787
+18%
|
990
+26%
|
951
-4%
|
836
-12%
|
584
-30%
|
299
-49%
|
76
-75%
|
(50)
N/A
|
(44)
+12%
|
16
N/A
|
325
+1 931%
|
721
+122%
|
1 415
+96%
|
2 724
+93%
|
3 740
+37%
|
5 576
+49%
|
7 313
+31%
|
7 381
+1%
|
6 663
-10%
|
4 473
-33%
|
2 066
-54%
|
736
-64%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(15)
|
(89)
|
(193)
|
(130)
|
80
|
156
|
176
|
126
|
(9)
|
0
|
(102)
|
(72)
|
(427)
|
(315)
|
(113)
|
(144)
|
287
|
157
|
(11)
|
(119)
|
(242)
|
(242)
|
(37)
|
140
|
209
|
575
|
307
|
10
|
130
|
(412)
|
(1 182)
|
(3 401)
|
(2 572)
|
(6 318)
|
(6 344)
|
(5 864)
|
(5 443)
|
(110)
|
1 100
|
3 110
|
2 291
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1 258)
|
(4 098)
|
(6 667)
|
(7 765)
|
(6 988)
|
(5 018)
|
(2 450)
|
(1 353)
|
(882)
|
(71)
|
(64)
|
0
|
(79)
|
(183)
|
(210)
|
(213)
|
(192)
|
(28)
|
(21)
|
(1 473)
|
(2 118)
|
(2 483)
|
(2 852)
|
(1 398)
|
(752)
|
(488)
|
(182)
|
(202)
|
(204)
|
(104)
|
(41)
|
(33)
|
(27)
|
(27)
|
(1 729)
|
|
Total Other Income |
2
|
4
|
4
|
4
|
(4)
|
(6)
|
(3)
|
(3)
|
(30)
|
(32)
|
(35)
|
(32)
|
1
|
6
|
12
|
7
|
5
|
2
|
(1)
|
0
|
0
|
2
|
(7)
|
(8)
|
(7)
|
(7)
|
(1)
|
3
|
1
|
1
|
0
|
(3)
|
5
|
4
|
4
|
5
|
3
|
2
|
3
|
5
|
2
|
|
Pre-Tax Income |
1 190
N/A
|
1 301
+9%
|
1 238
-5%
|
1 279
+3%
|
1 449
+13%
|
1 253
-14%
|
(375)
N/A
|
(3 553)
-847%
|
(6 561)
-85%
|
(7 819)
-19%
|
(7 132)
+9%
|
(5 033)
+29%
|
(2 672)
+47%
|
(1 190)
+55%
|
(312)
+74%
|
479
N/A
|
953
+99%
|
810
-15%
|
577
-29%
|
485
-16%
|
538
+11%
|
498
-7%
|
600
+20%
|
688
+15%
|
480
-30%
|
(829)
N/A
|
(1 862)
-125%
|
(2 514)
-35%
|
(2 705)
-8%
|
(1 484)
+45%
|
(1 213)
+18%
|
(2 477)
-104%
|
(25)
+99%
|
(2 776)
-11 004%
|
(968)
+65%
|
1 350
N/A
|
1 900
+41%
|
6 522
+243%
|
5 549
-15%
|
5 154
-7%
|
1 300
-75%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(487)
|
(531)
|
(507)
|
(522)
|
(525)
|
(445)
|
188
|
1 416
|
2 005
|
2 053
|
1 561
|
493
|
29
|
30
|
29
|
23
|
93
|
93
|
93
|
79
|
(1)
|
425
|
410
|
400
|
411
|
(421)
|
(406)
|
(396)
|
(407)
|
(1)
|
(1)
|
(1)
|
0
|
(4)
|
(30)
|
(41)
|
(51)
|
(59)
|
(28)
|
(38)
|
257
|
|
Income from Continuing Operations |
704
|
770
|
732
|
757
|
924
|
808
|
(187)
|
(2 137)
|
(4 556)
|
(5 766)
|
(5 571)
|
(4 540)
|
(2 643)
|
(1 160)
|
(283)
|
502
|
1 046
|
903
|
670
|
564
|
537
|
923
|
1 010
|
1 088
|
891
|
(1 250)
|
(2 268)
|
(2 910)
|
(3 112)
|
(1 485)
|
(1 214)
|
(2 478)
|
(25)
|
(2 780)
|
(998)
|
1 309
|
1 849
|
6 463
|
5 521
|
5 116
|
1 557
|
|
Net Income (Common) |
704
N/A
|
770
+9%
|
732
-5%
|
757
+3%
|
924
+22%
|
783
-15%
|
(239)
N/A
|
(2 216)
-827%
|
(4 662)
-110%
|
(5 874)
-26%
|
(5 679)
+3%
|
(4 648)
+18%
|
(2 751)
+41%
|
(1 311)
+52%
|
(467)
+64%
|
311
N/A
|
815
+162%
|
739
-9%
|
566
-23%
|
494
-13%
|
535
+8%
|
922
+72%
|
1 009
+9%
|
1 087
+8%
|
891
-18%
|
(1 250)
N/A
|
(2 268)
-81%
|
(2 910)
-28%
|
(3 112)
-7%
|
(1 485)
+52%
|
(1 214)
+18%
|
(2 478)
-104%
|
(25)
+99%
|
(2 780)
-11 020%
|
(998)
+64%
|
1 309
N/A
|
1 849
+41%
|
6 463
+250%
|
5 521
-15%
|
5 116
-7%
|
1 557
-70%
|
|
EPS (Diluted) |
2
N/A
|
2.19
+10%
|
2.08
-5%
|
2.15
+3%
|
2.62
+22%
|
2.05
-22%
|
-0.62
N/A
|
-5.79
-834%
|
-12.25
-112%
|
-15.36
-25%
|
-14.72
+4%
|
-9.63
+35%
|
-6.32
+34%
|
-2.65
+58%
|
-0.93
+65%
|
0.63
N/A
|
1.63
+159%
|
1.28
-21%
|
0.97
-24%
|
0.84
-13%
|
0.93
+11%
|
1.7
+83%
|
1.87
+10%
|
2.01
+7%
|
1.65
-18%
|
-2.31
N/A
|
-4.2
-82%
|
-5.08
-21%
|
-5.42
-7%
|
-2.18
+60%
|
-1.79
+18%
|
-3.14
-75%
|
-0.03
+99%
|
-2.49
-8 200%
|
-0.89
+64%
|
1.17
N/A
|
1.66
+42%
|
5.86
+253%
|
5
-15%
|
4.62
-8%
|
1.41
-69%
|