Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Meta Platforms Inc., 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
Federal 4,934 6,094 4,971 3,297 4,321
State 577 874 548 523 565
Foreign 2,688 1,928 1,786 1,211 1,481
Current tax expense 8,199 8,896 7,305 5,031 6,367
Federal 67 (2,776) 585 (859) (39)
State 123 (405) 43 (122) 19
Foreign (59) (96) (19) (16) (20)
Deferred tax expense (benefits) 131 (3,277) 609 (997) (40)
Provision for income taxes 8,330 5,619 7,914 4,034 6,327

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 tax expense Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Meta Platforms Inc. current tax expense increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Deferred tax expense (benefits) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Meta Platforms Inc. deferred tax expense (benefits) decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Meta Platforms Inc. provision for income taxes decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Effective Income Tax Rate (EITR)

Meta Platforms Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State income taxes, net of federal benefit 1.10% 1.00% 1.00% 0.80% 1.80%
Share-based compensation -0.60% 2.60% -1.70% -1.40% 3.80%
Research and development tax credits -1.50% -2.40% -1.30% -1.30% -0.80%
Foreign-derived intangible income deduction -4.30% -7.00% -3.50% -1.90% 0.00%
Effect of non-U.S. operations 0.90% 3.00% 0.90% -2.40% -5.80%
Non-deductible FTC settlement accrual 0.00% 0.00% 0.00% 0.00% 4.50%
Research and development capitalization 0.00% 0.00% 0.00% -3.00% 0.00%
Other 1.00% 1.30% 0.30% 0.40% 1.00%
Effective tax rate 17.60% 19.50% 16.70% 12.20% 25.50%

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. Meta Platforms Inc. effective tax rate increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Components of Deferred Tax Assets and Liabilities

Meta Platforms Inc., 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
Loss carryforwards 353 234 2,443 2,437 2,051
Tax credit carryforwards 2,028 1,576 1,385 1,055 1,333
Share-based compensation 459 368 319 243 135
Accrued expenses and other liabilities 2,168 1,627 1,195 1,108 798
Lease liabilities 3,752 3,200 2,597 2,058 1,999
Capitalized research and development 9,292 8,175 1,691 1,922
Unrealized losses in securities and investments 232 489
Other 487 621 449 340 149
Deferred tax assets 18,771 16,290 10,079 9,163 6,465
Valuation allowance (2,879) (2,493) (1,586) (1,218) (1,012)
Deferred tax assets, net of valuation allowance 15,892 13,797 8,493 7,945 5,453
Depreciation and amortization (8,320) (6,296) (4,425) (3,811) (2,387)
Right-of-use assets (2,708) (2,555) (2,339) (1,876) (1,910)
Deferred tax liabilities (11,028) (8,851) (6,764) (5,687) (4,297)
Net deferred tax assets (liabilities) 4,864 4,946 1,729 2,258 1,156

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
Deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Meta Platforms Inc. deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred tax assets, net of valuation allowance Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Meta Platforms Inc. deferred tax assets, net of valuation allowance increased from 2021 to 2022 and from 2022 to 2023.
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. Meta Platforms Inc. net deferred tax assets (liabilities) increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Meta Platforms Inc., 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 Assets
Total assets (as reported) 229,623 185,727 165,987 159,316 133,376
Less: Noncurrent deferred tax assets, net 4,864 4,946 1,729 2,258 1,156
Total assets (adjusted) 224,759 180,781 164,258 157,058 132,220
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 153,168 125,713 124,879 128,290 101,054
Less: Net deferred tax assets (liabilities) 4,864 4,946 1,729 2,258 1,156
Stockholders’ equity (adjusted) 148,304 120,767 123,150 126,032 99,898
Adjustment to Net Income
Net income (as reported) 39,098 23,200 39,370 29,146 18,485
Add: Deferred income tax expense (benefit) 131 (3,277) 609 (997) (40)
Net income (adjusted) 39,229 19,923 39,979 28,149 18,445

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).


Meta Platforms Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Meta Platforms Inc., 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 28.98% 19.90% 33.38% 33.90% 26.15%
Adjusted net profit margin 29.08% 17.09% 33.90% 32.74% 26.09%
Total Asset Turnover
Reported total asset turnover 0.59 0.63 0.71 0.54 0.53
Adjusted total asset turnover 0.60 0.65 0.72 0.55 0.53
Financial Leverage
Reported financial leverage 1.50 1.48 1.33 1.24 1.32
Adjusted financial leverage 1.52 1.50 1.33 1.25 1.32
Return on Equity (ROE)
Reported ROE 25.53% 18.45% 31.53% 22.72% 18.29%
Adjusted ROE 26.45% 16.50% 32.46% 22.33% 18.46%
Return on Assets (ROA)
Reported ROA 17.03% 12.49% 23.72% 18.29% 13.86%
Adjusted ROA 17.45% 11.02% 24.34% 17.92% 13.95%

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. Meta Platforms Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Meta Platforms Inc. adjusted total asset turnover ratio deteriorated 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.
Meta Platforms Inc. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Meta Platforms Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Meta Platforms Inc. adjusted ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Meta Platforms Inc., 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 39,098 23,200 39,370 29,146 18,485
Revenue 134,902 116,609 117,929 85,965 70,697
Profitability Ratio
Net profit margin1 28.98% 19.90% 33.38% 33.90% 26.15%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 39,229 19,923 39,979 28,149 18,445
Revenue 134,902 116,609 117,929 85,965 70,697
Profitability Ratio
Adjusted net profit margin2 29.08% 17.09% 33.90% 32.74% 26.09%

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 ÷ Revenue
= 100 × 39,098 ÷ 134,902 = 28.98%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 39,229 ÷ 134,902 = 29.08%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Meta Platforms Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Total Asset Turnover

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)
Revenue 134,902 116,609 117,929 85,965 70,697
Total assets 229,623 185,727 165,987 159,316 133,376
Activity Ratio
Total asset turnover1 0.59 0.63 0.71 0.54 0.53
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 134,902 116,609 117,929 85,965 70,697
Adjusted total assets 224,759 180,781 164,258 157,058 132,220
Activity Ratio
Adjusted total asset turnover2 0.60 0.65 0.72 0.55 0.53

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 Total asset turnover = Revenue ÷ Total assets
= 134,902 ÷ 229,623 = 0.59

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 134,902 ÷ 224,759 = 0.60

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Meta Platforms Inc. adjusted total asset turnover ratio deteriorated 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 229,623 185,727 165,987 159,316 133,376
Stockholders’ equity 153,168 125,713 124,879 128,290 101,054
Solvency Ratio
Financial leverage1 1.50 1.48 1.33 1.24 1.32
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 224,759 180,781 164,258 157,058 132,220
Adjusted stockholders’ equity 148,304 120,767 123,150 126,032 99,898
Solvency Ratio
Adjusted financial leverage2 1.52 1.50 1.33 1.25 1.32

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 ÷ Stockholders’ equity
= 229,623 ÷ 153,168 = 1.50

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 224,759 ÷ 148,304 = 1.52

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.
Meta Platforms Inc. adjusted financial leverage ratio increased 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 39,098 23,200 39,370 29,146 18,485
Stockholders’ equity 153,168 125,713 124,879 128,290 101,054
Profitability Ratio
ROE1 25.53% 18.45% 31.53% 22.72% 18.29%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 39,229 19,923 39,979 28,149 18,445
Adjusted stockholders’ equity 148,304 120,767 123,150 126,032 99,898
Profitability Ratio
Adjusted ROE2 26.45% 16.50% 32.46% 22.33% 18.46%

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 ÷ Stockholders’ equity
= 100 × 39,098 ÷ 153,168 = 25.53%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 39,229 ÷ 148,304 = 26.45%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Meta Platforms Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

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 39,098 23,200 39,370 29,146 18,485
Total assets 229,623 185,727 165,987 159,316 133,376
Profitability Ratio
ROA1 17.03% 12.49% 23.72% 18.29% 13.86%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 39,229 19,923 39,979 28,149 18,445
Adjusted total assets 224,759 180,781 164,258 157,058 132,220
Profitability Ratio
Adjusted ROA2 17.45% 11.02% 24.34% 17.92% 13.95%

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 ÷ Total assets
= 100 × 39,098 ÷ 229,623 = 17.03%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 39,229 ÷ 224,759 = 17.45%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Meta Platforms Inc. adjusted ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.