Stock Analysis on Net

BP PLC (NYSE:BP)

This company has been moved to the archive! The financial data has not been updated since March 3, 2015.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

BP PLC, income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Charge for the year 4,444 5,724 6,632 7,477 6,766
Adjustment in respect of prior years 48 61 252 111 (74)
Current tax 4,492 5,785 6,884 7,588 6,692
Origination and reversal of temporary differences in the current year (3,194) 529 212 5,664 (8,157)
Adjustment in respect of prior years (351) 149 (103) (515) (36)
Deferred tax (3,545) 678 109 5,149 (8,193)
Tax charge (credit) on profit (loss) 947 6,463 6,993 12,737 (1,501)

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

Item Description The company
Current tax Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. BP PLC current tax decreased from 2012 to 2013 and from 2013 to 2014.
Deferred tax Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. BP PLC deferred tax increased from 2012 to 2013 but then decreased significantly from 2013 to 2014.
Tax charge (credit) on profit (loss) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. BP PLC tax charge (credit) on profit (loss) decreased from 2012 to 2013 and from 2013 to 2014.

Effective Income Tax Rate (EITR)

BP PLC, effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
UK statutory corporation tax rate 21.00% 23.00% 24.00% 26.00% 28.00%
UK supplementary and overseas taxes at higher or lower rates -11.00% 4.00% 11.00% 14.00% -6.00%
Tax reported in equity-accounted entities -14.00% -2.00% -5.00% -3.00% 23.00%
Adjustments in respect of prior years -6.00% 1.00% 1.00% -1.00% 2.00%
Movement in deferred tax not recognized 17.00% 2.00% 2.00% 0.00% 0.00%
Current year losses unrelieved (prior year losses utilized) 0.00% 0.00% 0.00% 0.00% 1.00%
Tax incentives for investment -10.00% -2.00% -2.00% -1.00% 9.00%
Gulf of Mexico oil spill non-deductible costs 1.00% 0.00% 8.00% 0.00% -30.00%
Permanent differences relating to disposals -1.00% -8.00% 0.00% -2.00% 0.00%
Foreign exchange 10.00% 2.00% -1.00% 1.00% 0.00%
Items not deductible for tax purposes 12.00% 1.00% 2.00% 0.00% 0.00%
Other 0.00% 0.00% -3.00% -1.00% 4.00%
Effective tax rate 19.00% 21.00% 37.00% 33.00% 31.00%

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. BP PLC effective tax rate decreased from 2012 to 2013 and from 2013 to 2014.

Components of Deferred Tax Assets and Liabilities

BP PLC, components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Pension plan and other post-retirement benefit plan deficits 2,761 2,026 3,389 2,872 2,155
Decommissioning, environmental and other provisions 11,237 11,301 12,705 14,565 13,296
Derivative financial instruments 575 579 281 274 298
Tax credit 298 888 714 2,549 2,118
Loss carry forward 3,848 2,585 2,209 1,295 943
Other deductible temporary differences 1,204 1,655 2,032 2,699 4,126
Deferred tax asset 19,923 19,034 21,330 24,254 22,936
Depreciation (29,062) (31,551) (31,839) (33,038) (27,309)
Pension plan surpluses (284) (469)
Other taxable temporary differences (2,445) (3,653) (3,681) (5,683) (5,538)
Deferred tax liability (31,507) (35,488) (35,520) (38,721) (33,316)
Net deferred tax asset (liability) (11,584) (16,454) (14,190) (14,467) (10,380)

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

Item Description The company
Deferred tax asset Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. BP PLC deferred tax asset decreased from 2012 to 2013 but then slightly increased from 2013 to 2014.
Net deferred tax asset (liability) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. BP PLC net deferred tax asset (liability) decreased from 2012 to 2013 but then increased from 2013 to 2014 exceeding 2012 level.

Deferred Tax Assets and Liabilities, Classification

BP PLC, deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Deferred tax liabilities 2,309 17,439 15,064 15,078 10,908
Deferred tax assets 13,893 985 874 611 528

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

Item Description The company
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. BP PLC deferred tax liabilities increased from 2012 to 2013 but then decreased significantly from 2013 to 2014.
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. BP PLC deferred tax assets increased from 2012 to 2013 and from 2013 to 2014.

Adjustments to Financial Statements: Removal of Deferred Taxes

BP PLC, adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Adjustment to Total Assets
Total assets (as reported) 284,305 305,690 300,193 293,068 272,262
Less: Noncurrent deferred tax assets, net 13,893 985 874 611 528
Total assets (adjusted) 270,412 304,705 299,319 292,457 271,734
Adjustment to Total Liabilities
Total liabilities (as reported) 171,663 175,283 180,573 180,586 176,371
Less: Noncurrent deferred tax liabilities, net 2,309 17,439 15,064 15,078 10,908
Total liabilities (adjusted) 169,354 157,844 165,509 165,508 165,463
Adjustment to Total BP Shareholders’ Equity
Total BP shareholders’ equity (as reported) 111,441 129,302 118,414 111,465 94,987
Less: Net deferred tax assets (liabilities) (11,584) (16,454) (14,190) (14,467) (10,380)
Total BP shareholders’ equity (adjusted) 123,025 145,756 132,604 125,932 105,367
Adjustment to Profit (loss) For The Year Attributable To BP Shareholders
Profit (loss) for the year attributable to BP shareholders (as reported) 3,780 23,451 11,582 25,700 (3,719)
Add: Deferred income tax expense (benefit) (3,545) 678 109 5,149 (8,193)
Profit (loss) for the year attributable to BP shareholders (adjusted) 235 24,129 11,691 30,849 (11,912)

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).


BP PLC, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

BP PLC, adjusted financial ratios

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Net Profit Margin
Reported net profit margin 1.07% 6.19% 3.08% 6.84% -1.25%
Adjusted net profit margin 0.07% 6.36% 3.11% 8.22% -4.01%
Total Asset Turnover
Reported total asset turnover 1.24 1.24 1.25 1.28 1.09
Adjusted total asset turnover 1.31 1.24 1.25 1.28 1.09
Financial Leverage
Reported financial leverage 2.55 2.36 2.54 2.63 2.87
Adjusted financial leverage 2.20 2.09 2.26 2.32 2.58
Return on Equity (ROE)
Reported ROE 3.39% 18.14% 9.78% 23.06% -3.92%
Adjusted ROE 0.19% 16.55% 8.82% 24.50% -11.31%
Return on Assets (ROA)
Reported ROA 1.33% 7.67% 3.86% 8.77% -1.37%
Adjusted ROA 0.09% 7.92% 3.91% 10.55% -4.38%

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. BP PLC adjusted net profit margin ratio improved from 2012 to 2013 but then deteriorated significantly from 2013 to 2014.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. BP PLC adjusted total asset turnover ratio deteriorated from 2012 to 2013 but then improved from 2013 to 2014 exceeding 2012 level.
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.
BP PLC adjusted financial leverage ratio decreased from 2012 to 2013 but then increased from 2013 to 2014 not reaching 2012 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. BP PLC adjusted ROE improved from 2012 to 2013 but then deteriorated significantly from 2013 to 2014.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. BP PLC adjusted ROA improved from 2012 to 2013 but then deteriorated significantly from 2013 to 2014.

BP PLC, Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
As Reported
Selected Financial Data (US$ in millions)
Profit (loss) for the year attributable to BP shareholders 3,780 23,451 11,582 25,700 (3,719)
Sales and other operating revenues 353,568 379,136 375,580 375,517 297,107
Profitability Ratio
Net profit margin1 1.07% 6.19% 3.08% 6.84% -1.25%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted profit (loss) for the year attributable to BP shareholders 235 24,129 11,691 30,849 (11,912)
Sales and other operating revenues 353,568 379,136 375,580 375,517 297,107
Profitability Ratio
Adjusted net profit margin2 0.07% 6.36% 3.11% 8.22% -4.01%

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

2014 Calculations

1 Net profit margin = 100 × Profit (loss) for the year attributable to BP shareholders ÷ Sales and other operating revenues
= 100 × 3,780 ÷ 353,568 = 1.07%

2 Adjusted net profit margin = 100 × Adjusted profit (loss) for the year attributable to BP shareholders ÷ Sales and other operating revenues
= 100 × 235 ÷ 353,568 = 0.07%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. BP PLC adjusted net profit margin ratio improved from 2012 to 2013 but then deteriorated significantly from 2013 to 2014.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
As Reported
Selected Financial Data (US$ in millions)
Sales and other operating revenues 353,568 379,136 375,580 375,517 297,107
Total assets 284,305 305,690 300,193 293,068 272,262
Activity Ratio
Total asset turnover1 1.24 1.24 1.25 1.28 1.09
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Sales and other operating revenues 353,568 379,136 375,580 375,517 297,107
Adjusted total assets 270,412 304,705 299,319 292,457 271,734
Activity Ratio
Adjusted total asset turnover2 1.31 1.24 1.25 1.28 1.09

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

2014 Calculations

1 Total asset turnover = Sales and other operating revenues ÷ Total assets
= 353,568 ÷ 284,305 = 1.24

2 Adjusted total asset turnover = Sales and other operating revenues ÷ Adjusted total assets
= 353,568 ÷ 270,412 = 1.31

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. BP PLC adjusted total asset turnover ratio deteriorated from 2012 to 2013 but then improved from 2013 to 2014 exceeding 2012 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
As Reported
Selected Financial Data (US$ in millions)
Total assets 284,305 305,690 300,193 293,068 272,262
Total BP shareholders’ equity 111,441 129,302 118,414 111,465 94,987
Solvency Ratio
Financial leverage1 2.55 2.36 2.54 2.63 2.87
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 270,412 304,705 299,319 292,457 271,734
Adjusted total BP shareholders’ equity 123,025 145,756 132,604 125,932 105,367
Solvency Ratio
Adjusted financial leverage2 2.20 2.09 2.26 2.32 2.58

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

2014 Calculations

1 Financial leverage = Total assets ÷ Total BP shareholders’ equity
= 284,305 ÷ 111,441 = 2.55

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total BP shareholders’ equity
= 270,412 ÷ 123,025 = 2.20

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.
BP PLC adjusted financial leverage ratio decreased from 2012 to 2013 but then increased from 2013 to 2014 not reaching 2012 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
As Reported
Selected Financial Data (US$ in millions)
Profit (loss) for the year attributable to BP shareholders 3,780 23,451 11,582 25,700 (3,719)
Total BP shareholders’ equity 111,441 129,302 118,414 111,465 94,987
Profitability Ratio
ROE1 3.39% 18.14% 9.78% 23.06% -3.92%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted profit (loss) for the year attributable to BP shareholders 235 24,129 11,691 30,849 (11,912)
Adjusted total BP shareholders’ equity 123,025 145,756 132,604 125,932 105,367
Profitability Ratio
Adjusted ROE2 0.19% 16.55% 8.82% 24.50% -11.31%

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

2014 Calculations

1 ROE = 100 × Profit (loss) for the year attributable to BP shareholders ÷ Total BP shareholders’ equity
= 100 × 3,780 ÷ 111,441 = 3.39%

2 Adjusted ROE = 100 × Adjusted profit (loss) for the year attributable to BP shareholders ÷ Adjusted total BP shareholders’ equity
= 100 × 235 ÷ 123,025 = 0.19%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. BP PLC adjusted ROE improved from 2012 to 2013 but then deteriorated significantly from 2013 to 2014.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
As Reported
Selected Financial Data (US$ in millions)
Profit (loss) for the year attributable to BP shareholders 3,780 23,451 11,582 25,700 (3,719)
Total assets 284,305 305,690 300,193 293,068 272,262
Profitability Ratio
ROA1 1.33% 7.67% 3.86% 8.77% -1.37%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted profit (loss) for the year attributable to BP shareholders 235 24,129 11,691 30,849 (11,912)
Adjusted total assets 270,412 304,705 299,319 292,457 271,734
Profitability Ratio
Adjusted ROA2 0.09% 7.92% 3.91% 10.55% -4.38%

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

2014 Calculations

1 ROA = 100 × Profit (loss) for the year attributable to BP shareholders ÷ Total assets
= 100 × 3,780 ÷ 284,305 = 1.33%

2 Adjusted ROA = 100 × Adjusted profit (loss) for the year attributable to BP shareholders ÷ Adjusted total assets
= 100 × 235 ÷ 270,412 = 0.09%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. BP PLC adjusted ROA improved from 2012 to 2013 but then deteriorated significantly from 2013 to 2014.