Key figures for the selected year.
The model's causal graph for 2025. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 586,031 |
| Cost of Goods and Services Sold | 473,666 |
| Deferred Tax Liab., Net | 247,645 |
| Depreciation, Depletion, Amortization | 814,859 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 61,332 |
| Liabilities, Current | 539,293 |
| Long-term Debt | 2,496,096 |
| Oil and Gas Property | 4,743,171 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities | -11.0 |
| Stockholders Equity | -20.6 |
| ECR before LimitedLiability | -11.9 |
| Long-term Debt | -19.1 |
| Liabilities, Current | 4.04 |
| Other Assets | -22.7 |
| Assets | -8.70 |
| Property, Plant and Equipment | 15.5 |
| Oil and Gas Property | 24.2 |
| Revenues | 9.95 |
| Net Income | 4.85 |
| Other Revenues | 24.4 |
| Revenue from Contract with Customer | -23.2 |
| Comprehensive Net Income | 4.69 |
| Operating Expenses | 23.7 |
| Cost of Goods and Services Sold | -5.50 |
| General and Administrative Expense | 7.44 |
| Other Net Income | -4.83 |
| Depreciation, Depletion, Amortization | -9.01 |
| Other Expenses | -13.5 |
| Economic Capital Ratio | -15.0 |
Charts generated by the RealRate valuation model for this report year.
Distribution of each variable's impact on financial strength — green strengthens, red weakens.
How the company's key drivers have shifted across years.
Model-forecast valuation vs. observed market value.
