Company logo

CTRA - Coterra Energy Inc.

NYSE -> Energy -> Oil & Gas E&P
Houston, United States
Type: Equity

CTRA price evolution
CTRA
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Current assets
Cash $1079 $1298 $965
Short term investments $250 $250
Net receivables $771 $857 $878 $843
Inventory $46 $45 $52 $59
Total current assets $1735 $2337 $2550 $2015
Long term investments
Property, plant & equipment $18219 $17996 $17959 $17933
Goodwill & intangible assets
Total noncurrent assets $18427 $18403 $18400
Total investments $250 $250
Total assets $20126 $20764 $20953 $20415
Current liabilities
Accounts payable $78 $775 $788 $803
Deferred revenue
Short long term debt $575 $575 $575
Total current liabilities $1080 $1665 $1709 $1660
Long term debt $2068 $2071 $2076 $1586
Total noncurrent liabilities $6062 $6147 $5708
Total debt $2646 $2651 $2161
Total liabilities $7084 $7727 $7856 $7368
Shareholders' equity
Retained earnings $5716 $5620 $5558 $5366
Other shareholder equity $11 $11 $11 $11
Total shareholder equity $13029 $13089 $13039
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $965 $683 $1046 $151.69
Short term investments $146 $7 $26.21
Net receivables $843 $1310 $1037 $214.72
Inventory $59 $63 $39 $15.27
Total current assets $2015 $2211 $2136 $415.71
Long term investments
Property, plant & equipment $17933 $17861 $17375 $4044.61
Goodwill & intangible assets
Total noncurrent assets $18400 $17943 $17764 $4107.82
Total investments $146 $7 $26.21
Total assets $20415 $20154 $19900 $4523.53
Current liabilities
Accounts payable $803 $27 $747 $162.08
Deferred revenue
Short long term debt $575 $159 $188
Total current liabilities $1660 $1193 $1220 $390.23
Long term debt $1586 $2192 $3125 $945.92
Total noncurrent liabilities $5708 $6291 $6892 $1917.6
Total debt $2161 $2181 $3284 $1133.92
Total liabilities $7368 $7484 $8112 $2307.82
Shareholders' equity
Retained earnings $5366 $4636 $2563 $2184.35
Other shareholder equity $11 $13 $1 $2.42
Total shareholder equity $13039 $12659 $11738 $2215.71
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $1271 $1433 $1596
Cost of revenue $456 $480 $479
Gross Profit $815 $953 $1117
Operating activities
Research & development $5 $5 $6
Selling, general & administrative $68 $75 $78
Total operating expenses $519 $513 $540
Operating income $296 $440 $577
Income from continuing operations
EBIT $315 $456 $592
Income tax expense $61 $85 $153
Interest expense $34 $19 $23
Net income
Net income $220 $352 $416
Income (for common shares) $220 $352 $416
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $5914 $9051 $3449 $1466.62
Cost of revenue $1820 $1781 $902 $658.88
Gross Profit $4094 $7270 $2547 $807.74
Operating activities
Research & development $20 $29 $18 $15.42
Selling, general & administrative $291 $396 $270 $105.39
Total operating expenses $1940 $2061 $983 $512.43
Operating income $2154 $5209 $1564 $295.31
Income from continuing operations
EBIT $2201 $5239 $1564 $295.25
Income tax expense $503 $1104 $344 $40.59
Interest expense $73 $70 $62 $54.12
Net income
Net income $1625 $4065 $1158 $200.53
Income (for common shares) $1625 $4065 $1158 $200.53
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income $220 $352 $416
Operating activities
Depreciation $447 $432 $456
Business acquisitions & disposals
Stock-based compensation $13 $12 $14
Total cash flows from operations $558 $856 $760
Investing activities
Capital expenditures -$480 -$458 -$470
Investments -$250
Total cash flows from investing -$1327 -$480 -$708 -$470
Financing activities
Dividends paid -$470 -$156 -$158 -$151
Sale and purchase of stock -$139 -$150 -$19
Net borrowings -$2 $498 -$2
Total cash flows from financing -$959 -$297 $185 -$181
Effect of exchange rate
Change in cash and equivalents -$117 -$219 $333 $109
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $1625 $4065 $1158 $200.53
Operating activities
Depreciation $1641 $1635 $693 $390.9
Business acquisitions & disposals $1033
Stock-based compensation $57 $73 $52 $40.8
Total cash flows from operations $3658 $5456 $1667 $778.24
Investing activities
Capital expenditures -$2059 -$1674 -$720 -$575.02
Investments -$9.42
Total cash flows from investing -$2059 -$1674 $313 -$584.48
Financing activities
Dividends paid -$890 -$1992 -$780 -$159.39
Sale and purchase of stock -$403 -$1238 $2
Net borrowings -$6 -$880 -$190 -$87
Total cash flows from financing -$1317 -$4145 -$1086 -$255.85
Effect of exchange rate
Change in cash and equivalents $282 -$363 $894 -$62.09
Fundamentals
Market cap $20.20B
Enterprise value N/A
Shares outstanding 736.00M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.57
Net debt/EBITDA N/A
Current ratio 1.61
Quick ratio 1.56