Key figures for the selected year.
The model's causal graph for 2024. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 466,556 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 741,966 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 101,578 |
| Liabilities, Current | 601,139 |
| Long-term Debt | 2,577,236 |
| Oil and Gas Property | 4,863,632 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 4.06 |
| Liabilities | -10.8 |
| Stockholders Equity | -12.5 |
| ECR before LimitedLiability | -8.42 |
| Liabilities, Current | 3.28 |
| Long-term Debt | -22.2 |
| Assets, Current | -4.57 |
| Assets | -3.47 |
| Property, Plant and Equipment | 18.2 |
| Other Assets | -20.9 |
| Oil and Gas Property | 23.9 |
| Cost of Goods and Services Sold | 4.76 |
| Expenses | 5.31 |
| General and Administrative Expense | 5.91 |
| Operating Expenses | 15.5 |
| Other Expenses | -9.43 |
| Depreciation, Depletion, Amortization | -8.53 |
| Other Revenues | -19.1 |
| Economic Capital Ratio | -17.2 |
| Revenue from Contract with Customer | 20.8 |
| Other Net Income | -3.85 |
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.
