Stock Analysis on Net

Schlumberger Ltd. (NYSE:SLB)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Schlumberger Ltd., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
United States, federal (23) 2 (32) 21 (81)
United States, state 5 3 5 11
Outside United States 997 813 509 410 770
Current 979 818 477 436 700
United States, federal (77) 98 (132) (824) (660)
United States, state 6 13 12 (67) (93)
Outside United States 104 (70) (15) (563) (257)
Valuation allowance (5) (80) 104 206 (1)
Deferred 28 (39) (31) (1,248) (1,011)
Tax expense (benefit) 1,007 779 446 (812) (311)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Schlumberger Ltd. current increased from 2021 to 2022 and from 2022 to 2023.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Schlumberger Ltd. deferred decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Tax expense (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Schlumberger Ltd. tax expense (benefit) increased from 2021 to 2022 and from 2022 to 2023.

Effective Income Tax Rate (EITR)

Schlumberger Ltd., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
US federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Charges and credits 0.00% -1.00% 0.00% -14.00% -19.00%
Other -2.00% -2.00% -2.00% 0.00% 1.00%
Effective tax rate 19.00% 18.00% 19.00% 7.00% 3.00%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations.

Components of Deferred Tax Assets and Liabilities

Schlumberger Ltd., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Intangible assets (844) (780) (855) (881) (1,790)
Net operating losses 214 326 427 421 144
Fixed assets, net 190 101 151 151 434
Research and development credits 162 129 118 96
Capitalized research and development costs 155 72
Pension and other postretirement benefits (94) (114) (136) (31)
Foreign tax credits 312
Other, net 77 205 201 225 409
Net deferred tax assets (liabilities) (140) (61) (94) (19) (491)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Schlumberger Ltd. net deferred tax assets (liabilities) increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Schlumberger Ltd., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Noncurrent deferred tax liabilities 140 61 94 19 491

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Noncurrent deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Schlumberger Ltd. noncurrent deferred tax liabilities decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

Schlumberger Ltd., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Liabilities
Total liabilities (as reported) 26,598 25,146 26,225 29,945 32,136
Less: Noncurrent deferred tax liabilities, net 140 61 94 19 491
Total liabilities (adjusted) 26,458 25,085 26,131 29,926 31,645
Adjustment to Total SLB Stockholders’ Equity
Total SLB stockholders’ equity (as reported) 20,189 17,685 15,004 12,071 23,760
Less: Net deferred tax assets (liabilities) (140) (61) (94) (19) (491)
Total SLB stockholders’ equity (adjusted) 20,329 17,746 15,098 12,090 24,251
Adjustment to Net Income (loss) Attributable To SLB
Net income (loss) attributable to SLB (as reported) 4,203 3,441 1,881 (10,518) (10,137)
Add: Deferred income tax expense (benefit) 28 (39) (31) (1,248) (1,011)
Net income (loss) attributable to SLB (adjusted) 4,231 3,402 1,850 (11,766) (11,148)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Schlumberger Ltd., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Schlumberger Ltd., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 12.68% 12.25% 8.20% -44.57% -30.80%
Adjusted net profit margin 12.77% 12.11% 8.07% -49.85% -33.87%
Financial Leverage
Reported financial leverage 2.38 2.44 2.77 3.52 2.37
Adjusted financial leverage 2.36 2.43 2.75 3.51 2.32
Return on Equity (ROE)
Reported ROE 20.82% 19.46% 12.54% -87.13% -42.66%
Adjusted ROE 20.81% 19.17% 12.25% -97.32% -45.97%
Return on Assets (ROA)
Reported ROA 8.76% 7.98% 4.53% -24.79% -18.00%
Adjusted ROA 8.82% 7.89% 4.46% -27.73% -19.80%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Schlumberger Ltd. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Schlumberger Ltd. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Schlumberger Ltd. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Schlumberger Ltd. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Schlumberger Ltd., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to SLB 4,203 3,441 1,881 (10,518) (10,137)
Revenue 33,135 28,091 22,929 23,601 32,917
Profitability Ratio
Net profit margin1 12.68% 12.25% 8.20% -44.57% -30.80%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to SLB 4,231 3,402 1,850 (11,766) (11,148)
Revenue 33,135 28,091 22,929 23,601 32,917
Profitability Ratio
Adjusted net profit margin2 12.77% 12.11% 8.07% -49.85% -33.87%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to SLB ÷ Revenue
= 100 × 4,203 ÷ 33,135 = 12.68%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to SLB ÷ Revenue
= 100 × 4,231 ÷ 33,135 = 12.77%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Schlumberger Ltd. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 47,957 43,135 41,511 42,434 56,312
Total SLB stockholders’ equity 20,189 17,685 15,004 12,071 23,760
Solvency Ratio
Financial leverage1 2.38 2.44 2.77 3.52 2.37
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Total assets 47,957 43,135 41,511 42,434 56,312
Adjusted total SLB stockholders’ equity 20,329 17,746 15,098 12,090 24,251
Solvency Ratio
Adjusted financial leverage2 2.36 2.43 2.75 3.51 2.32

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Total SLB stockholders’ equity
= 47,957 ÷ 20,189 = 2.38

2 Adjusted financial leverage = Total assets ÷ Adjusted total SLB stockholders’ equity
= 47,957 ÷ 20,329 = 2.36

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Schlumberger Ltd. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to SLB 4,203 3,441 1,881 (10,518) (10,137)
Total SLB stockholders’ equity 20,189 17,685 15,004 12,071 23,760
Profitability Ratio
ROE1 20.82% 19.46% 12.54% -87.13% -42.66%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to SLB 4,231 3,402 1,850 (11,766) (11,148)
Adjusted total SLB stockholders’ equity 20,329 17,746 15,098 12,090 24,251
Profitability Ratio
Adjusted ROE2 20.81% 19.17% 12.25% -97.32% -45.97%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net income (loss) attributable to SLB ÷ Total SLB stockholders’ equity
= 100 × 4,203 ÷ 20,189 = 20.82%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to SLB ÷ Adjusted total SLB stockholders’ equity
= 100 × 4,231 ÷ 20,329 = 20.81%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Schlumberger Ltd. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to SLB 4,203 3,441 1,881 (10,518) (10,137)
Total assets 47,957 43,135 41,511 42,434 56,312
Profitability Ratio
ROA1 8.76% 7.98% 4.53% -24.79% -18.00%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to SLB 4,231 3,402 1,850 (11,766) (11,148)
Total assets 47,957 43,135 41,511 42,434 56,312
Profitability Ratio
Adjusted ROA2 8.82% 7.89% 4.46% -27.73% -19.80%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income (loss) attributable to SLB ÷ Total assets
= 100 × 4,203 ÷ 47,957 = 8.76%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to SLB ÷ Total assets
= 100 × 4,231 ÷ 47,957 = 8.82%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Schlumberger Ltd. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.