(Note: Each column is sortable by clicking once or twice on the column title. For example, clicking on "Total" will rank the companies either low-to-high or high-to-low.)
Oil-Weighted E&Ps - 2022 Cash Flow Analysis ($ in Millions)
| Company |
Ticker |
Capex |
Net Acquisitions |
Other |
Total |
| Berry Petroleum |
BRY |
$361 |
$(139) |
$(26) |
$- |
$(165) |
$- |
$51 |
$(109) |
$(107) |
$(165) |
$31 |
| California Resources |
CRC |
$690 |
$(378) |
$63 |
$(2) |
$(317) |
$- |
$(313) |
$(59) |
$1 |
$(371) |
$2 |
| Callon Petroleum |
CPE |
$1,502 |
$(993) |
$(1) |
$(5) |
$(999) |
$(489) |
$- |
$- |
$(20) |
$(509) |
$(6) |
| Chord Energy |
CHRD |
$1,924 |
$(531) |
$10 |
$(161) |
$(683) |
$13 |
$(152) |
$(655) |
$(29) |
$(823) |
$418 |
| Denbury Inc. |
DNR |
$521 |
$(400) |
$11 |
$(39) |
$(428) |
$(106) |
$- |
$- |
$11 |
$(95) |
$(2) |
| Devon Energy |
DVN |
$8,530 |
$(2,542) |
$(2,544) |
$(37) |
$(5,123) |
$- |
$(718) |
$(3,379) |
$(127) |
$(4,224) |
$(817) |
| Diamondback Energy |
FANG |
$6,325 |
$(1,938) |
$(1,348) |
$(44) |
$(3,330) |
$(257) |
$(1,251) |
$(1,572) |
$(423) |
$(3,503) |
$(508) |
| Earthstone Energy |
ESTE |
$1,019 |
$(494) |
$(1,474) |
$0 |
$(1,968) |
$732 |
$(50) |
$- |
$264 |
$945 |
$(4) |
| EOG Resources |
EOG |
$11,093 |
$(5,000) |
$349 |
$(405) |
$(5,056) |
$- |
$(118) |
$(5,148) |
$(8) |
$(5,274) |
$763 |
| HighPeak Energy |
HPK |
$504 |
$(920) |
$(262) |
$- |
$(1,182) |
$610 |
$85 |
$(10) |
$(11) |
$674 |
$(4) |
| Vital Energy |
VTLE |
$830 |
$(581) |
$109 |
$(4) |
$(476) |
$(318) |
$(37) |
$- |
$(11) |
$(366) |
$(12) |
| Marathon Oil |
MRO |
$5,428 |
$(1,450) |
$(3,166) |
$11 |
$(4,605) |
$1,915 |
$(2,754) |
$(220) |
$(10) |
$(1,069) |
$(246) |
| Occidental Petroleum |
OXY |
$16,810 |
$(4,350) |
$(406) |
$(116) |
$(4,872) |
$(9,484) |
$(2,806) |
$(1,184) |
$(241) |
$(13,715) |
$(1,777) |
| Permian Resources |
PR |
$1,372 |
$(772) |
$(433) |
$- |
$(1,205) |
$(40) |
$(19) |
$(14) |
$(33) |
$(107) |
$60 |
| Pioneer Natural Resources |
PXD |
$11,348 |
$(3,920) |
$367 |
$(33) |
$(3,586) |
$(2,576) |
$(1,687) |
$(6,269) |
$(82) |
$(10,614) |
$(2,852) |
| Talos Energy |
TALO |
$710 |
$(323) |
$(2) |
$13 |
$(312) |
$(393) |
$- |
$- |
$(30) |
$(423) |
$(26) |
| Total |
|
$68,965 |
$(24,731) |
$(8,754) |
$(822) |
$(34,307) |
$(10,393) |
$(9,769) |
$(18,620) |
$(858) |
$(39,640) |
$(4,981) |
Diversified E&Ps - 2022 Cash Flow Analysis ($ in Millions)
| Company |
Ticker |
Capex |
Net Acquisitions |
Other |
Total |
| APA Corp. |
APA |
$4,943 |
$(1,807) |
$187 |
$109 |
$(1,511) |
$(1,469) |
$(1,423) |
$(207) |
$(390) |
$(3,489) |
$(57) |
| Civitas Resources |
CIVI |
$2,477 |
$(967) |
$(332) |
$(7) |
$(1,306) |
$(100) |
$- |
$(537) |
$(20) |
$(657) |
$514 |
| ConocoPhillips |
COP |
$28,314 |
$(9,639) |
$3,411 |
$(2,513) |
$(8,741) |
$(3,370) |
$(8,908) |
$(5,726) |
$(273) |
$(18,277) |
$1,296 |
| Crescent Energy |
CRGY |
$1,012 |
$(593) |
$(533) |
$2 |
$(1,124) |
$215 |
$- |
$(28) |
$(196) |
$(8) |
$(120) |
| Enerplus Corp. |
ERF |
$1,173 |
$(430) |
$154 |
$(14) |
$(290) |
$(441) |
$(411) |
$(42) |
$(13) |
$(907) |
$(23) |
| Hess Corp. |
HES |
$3,944 |
$(2,725) |
$178 |
$(8) |
$(2,555) |
$(176) |
$(484) |
$(465) |
$(491) |
$(1,616) |
$(227) |
| Magnolia Oil & Gas |
MGY |
$1,297 |
$(427) |
$(90) |
$(2) |
$(519) |
$(5) |
$(352) |
$(75) |
$(37) |
$(469) |
$308 |
| Matador Resources |
MTDR |
$1,979 |
$(852) |
$(184) |
$(1) |
$(1,037) |
$(364) |
$- |
$(35) |
$(81) |
$(481) |
$460 |
| Murphy Oil |
MUR |
$2,166 |
$(985) |
$(124) |
$- |
$(1,109) |
$(648) |
$- |
$(128) |
$(310) |
$(1,085) |
$(29) |
| Northern Oil & Gas |
NOG |
$928 |
$(1,403) |
$- |
$- |
$(1,403) |
$722 |
$(55) |
$(52) |
$(149) |
$467 |
$(7) |
| Ovintiv Inc |
OVV |
$3,866 |
$(1,831) |
$(58) |
$103 |
$(1,786) |
$(1,241) |
$(719) |
$(239) |
$(71) |
$(2,270) |
$(190) |
| PDC Energy |
PDCE |
$688 |
$(307) |
$5 |
$0 |
$(301) |
$(80) |
$(262) |
$(90) |
$(2) |
$(434) |
$(47) |
| SM Energy |
SM |
$1,686 |
$(880) |
$- |
$(0) |
$(880) |
$(585) |
$(54) |
$(20) |
$(35) |
$(694) |
$112 |
| W&T Offshore |
WTI |
$340 |
$(44) |
$(51) |
$- |
$(95) |
$(43) |
$17 |
$- |
$(3) |
$(29) |
$216 |
| Total |
|
$54,813 |
$(22,889) |
$2,562 |
$(2,332) |
$(22,658) |
$(7,585) |
$(12,651) |
$(7,643) |
$(2,070) |
$(29,949) |
$2,206 |
Gas-Weighted E&Ps - 2022 Cash Flow Analysis ($ in Millions)
| Company |
Ticker |
Capex |
Net Acquisitions |
Other |
Total |
| Antero Resources |
AR |
$3,051 |
$(781) |
$(161) |
$(2) |
$(944) |
$(993) |
$(874) |
$- |
$(241) |
$(2,108) |
$- |
| Chesepeake Energy |
CHK |
$4,125 |
$(1,823) |
$(1,560) |
$(18) |
$(3,401) |
$829 |
$(1,073) |
$(1,212) |
$10 |
$(1,446) |
$(722) |
| CNX Resources |
CNX |
$1,235 |
$(566) |
$37 |
$- |
$(528) |
$(116) |
$(564) |
$- |
$(9) |
$(689) |
$18 |
| Comstock Resources |
CRK |
$1,698 |
$(1,102) |
$4 |
$(0) |
$(1,098) |
$(509) |
$- |
$(35) |
$(33) |
$(577) |
$24 |
| Coterra Resources |
COG |
$5,456 |
$(1,700) |
$26 |
$- |
$(1,674) |
$(874) |
$(1,250) |
$(1,992) |
$(29) |
$(4,145) |
$(363) |
| EQT Corporation |
EQT |
$3,466 |
$(1,400) |
$(197) |
$175 |
$(1,422) |
$83 |
$(409) |
$(204) |
$(169) |
$(699) |
$1,345 |
| GulfPort Energy |
GPOR |
$739 |
$(461) |
$3 |
$(1) |
$(458) |
$(19) |
$(250) |
$- |
$(7) |
$(277) |
$4 |
| National Fuel Gas |
NFG |
$813 |
$(812) |
$254 |
$39 |
$(519) |
$(99) |
$(10) |
$(168) |
$- |
$(276) |
$18 |
| Range Resources |
RRC |
$1,865 |
$(457) |
$(30) |
$(2) |
$(490) |
$(1,140) |
$(400) |
$(39) |
$(10) |
$(1,589) |
$(214) |
| SilverBow Resources |
SBOW |
$331 |
$(272) |
$(363) |
$(1) |
$(636) |
$315 |
$(3) |
$- |
$(7) |
$304 |
$(0) |
| Southwestern Energy |
SWN |
$3,154 |
$(2,115) |
$72 |
$- |
$(2,043) |
$(1,032) |
$(125) |
$- |
$68 |
$(1,089) |
$22 |
| Total |
|
$25,933 |
$(11,489) |
$(1,913) |
$190 |
$(13,212) |
$(3,555) |
$(4,958) |
$(3,649) |
$(428) |
$(12,590) |
$130 |
