Stock Analysis on Net

Ford Motor Co. (NYSE:F)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Ford Motor Co., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal 78 62 68 102 (23)
Non-U.S. 791 948 781 598 554
State and local 107 229 123 26 (45)
Current 976 1,239 972 726 486
Federal 25 (413) (2,292) 2,290 (523)
Non-U.S. 303 (1,149) 688 (3,254) 168
State and local 35 (39) (232) 108 29
Deferred 363 (1,601) (1,836) (856) (326)
Provision for (benefit from) income taxes 1,339 (362) (864) (130) 160

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Ford Motor Co. current increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Ford Motor Co. deferred increased from 2022 to 2023 and from 2023 to 2024.
Provision for (benefit from) income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Ford Motor Co. provision for (benefit from) income taxes increased from 2022 to 2023 and from 2023 to 2024.

Effective Income Tax Rate (EITR)

Ford Motor Co., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Non-U.S. tax rate differential 2.90% -3.40% -8.70% 1.30% -2.60%
State and local income taxes 1.70% 1.90% 2.30% 0.50% 8.90%
General business credits -5.90% -15.90% 13.00% -2.30% 35.10%
Nontaxable foreign currency gains and losses 0.00% 0.00% -4.20% 0.00% -1.10%
Dispositions and restructurings 0.00% -14.70% -7.00% -18.80% -0.40%
U.S. tax on non-U.S. earnings -0.20% 7.70% 2.80% 2.40% 28.10%
Prior year settlements and claims 0.10% 1.20% 1.50% -0.30% 8.30%
Tax incentives -2.20% -3.90% 2.00% -0.60% -6.00%
Enacted change in tax laws 0.40% 0.10% -2.00% 1.10% 1.50%
Valuation allowances -1.00% -0.70% 6.20% -4.70% -108.80%
Other 1.70% -2.40% 1.70% -0.30% 1.70%
Effective tax rate 18.50% -9.10% 28.60% -0.70% -14.30%

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Ford Motor Co. effective tax rate decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.

Components of Deferred Tax Assets and Liabilities

Ford Motor Co., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net operating loss carryforwards 7,458 7,262 3,978 4,163 1,584
Tax credit carryforwards 7,993 8,944 9,354 10,437 11,037
Research expenditures 4,873 3,799 3,240 1,117 1,321
Dealer and dealers’ customer allowances and claims 3,498 2,752 2,192 1,944 2,145
Employee benefit plans 2,010 2,470 1,960 2,320 4,760
Other foreign deferred tax assets 2,691 3,456 1,854 2,005 729
All other 1,995 2,299 2,201 2,353 2,335
Gross deferred tax assets 30,518 30,982 24,779 24,339 23,911
Valuation allowances (3,856) (4,187) (822) (1,067) (1,981)
Net deferred tax assets 26,662 26,795 23,957 23,272 21,930
Leasing transactions (3,523) (3,253) (2,992) (2,103) (3,299)
Depreciation and amortization, excluding leasing transactions (3,590) (3,389) (3,116) (2,881) (3,218)
Finance receivables (524) (699) (792) (756) (574)
Carrying value of investments (487) (2,149) (144)
Other foreign deferred tax liabilities (1,381) (1,255) (1,196) (893) (839)
All other (2,343) (2,219) (1,371) (2,275) (1,971)
Deferred tax liabilities (11,361) (10,815) (9,954) (11,057) (10,045)
Net deferred tax assets (liabilities) 15,301 15,980 14,003 12,215 11,885

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Ford Motor Co. gross deferred tax assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Net deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Ford Motor Co. net deferred tax assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
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. Ford Motor Co. net deferred tax assets (liabilities) increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

Ford Motor Co., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred tax assets 16,375 16,985 15,552 13,796 12,423
Deferred tax liabilities 1,074 1,005 1,549 1,581 538

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
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. Ford Motor Co. deferred tax assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Ford Motor Co. deferred tax liabilities decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Ford Motor Co., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 285,196 273,310 255,884 257,035 267,261
Less: Noncurrent deferred tax assets, net 16,375 16,985 15,552 13,796 12,423
Total assets (adjusted) 268,821 256,325 240,332 243,239 254,838
Adjustment to Total Liabilities
Total liabilities (as reported) 240,338 230,512 212,717 208,413 236,450
Less: Noncurrent deferred tax liabilities, net 1,074 1,005 1,549 1,581 538
Total liabilities (adjusted) 239,264 229,507 211,168 206,832 235,912
Adjustment to Equity Attributable To Ford Motor Company
Equity attributable to Ford Motor Company (as reported) 44,835 42,773 43,242 48,519 30,690
Less: Net deferred tax assets (liabilities) 15,301 15,980 14,003 12,215 11,885
Equity attributable to Ford Motor Company (adjusted) 29,534 26,793 29,239 36,304 18,805
Adjustment to Net Income (loss) Attributable To Ford Motor Company
Net income (loss) attributable to Ford Motor Company (as reported) 5,879 4,347 (1,981) 17,937 (1,279)
Add: Deferred income tax expense (benefit) 363 (1,601) (1,836) (856) (326)
Net income (loss) attributable to Ford Motor Company (adjusted) 6,242 2,746 (3,817) 17,081 (1,605)

Based on: 10-K (reporting date: 2024-12-31), 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).


Ford Motor Co., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Ford Motor Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 3.40% 2.62% -1.33% 14.21% -1.10%
Adjusted net profit margin 3.61% 1.66% -2.56% 13.53% -1.38%
Total Asset Turnover
Reported total asset turnover 0.61 0.61 0.58 0.49 0.43
Adjusted total asset turnover 0.64 0.65 0.62 0.52 0.45
Financial Leverage
Reported financial leverage 6.36 6.39 5.92 5.30 8.71
Adjusted financial leverage 9.10 9.57 8.22 6.70 13.55
Return on Equity (ROE)
Reported ROE 13.11% 10.16% -4.58% 36.97% -4.17%
Adjusted ROE 21.13% 10.25% -13.05% 47.05% -8.53%
Return on Assets (ROA)
Reported ROA 2.06% 1.59% -0.77% 6.98% -0.48%
Adjusted ROA 2.32% 1.07% -1.59% 7.02% -0.63%

Based on: 10-K (reporting date: 2024-12-31), 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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Ford Motor Co. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Ford Motor Co. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
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.
Ford Motor Co. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Ford Motor Co. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Ford Motor Co. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Ford Motor Co., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Ford Motor Company 5,879 4,347 (1,981) 17,937 (1,279)
Company revenues excluding Ford Credit 172,706 165,901 149,079 126,268 115,941
Profitability Ratio
Net profit margin1 3.40% 2.62% -1.33% 14.21% -1.10%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Ford Motor Company 6,242 2,746 (3,817) 17,081 (1,605)
Company revenues excluding Ford Credit 172,706 165,901 149,079 126,268 115,941
Profitability Ratio
Adjusted net profit margin2 3.61% 1.66% -2.56% 13.53% -1.38%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to Ford Motor Company ÷ Company revenues excluding Ford Credit
= 100 × 5,879 ÷ 172,706 = 3.40%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to Ford Motor Company ÷ Company revenues excluding Ford Credit
= 100 × 6,242 ÷ 172,706 = 3.61%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Ford Motor Co. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Company revenues excluding Ford Credit 172,706 165,901 149,079 126,268 115,941
Total assets 285,196 273,310 255,884 257,035 267,261
Activity Ratio
Total asset turnover1 0.61 0.61 0.58 0.49 0.43
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Company revenues excluding Ford Credit 172,706 165,901 149,079 126,268 115,941
Adjusted total assets 268,821 256,325 240,332 243,239 254,838
Activity Ratio
Adjusted total asset turnover2 0.64 0.65 0.62 0.52 0.45

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Total asset turnover = Company revenues excluding Ford Credit ÷ Total assets
= 172,706 ÷ 285,196 = 0.61

2 Adjusted total asset turnover = Company revenues excluding Ford Credit ÷ Adjusted total assets
= 172,706 ÷ 268,821 = 0.64

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Ford Motor Co. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 285,196 273,310 255,884 257,035 267,261
Equity attributable to Ford Motor Company 44,835 42,773 43,242 48,519 30,690
Solvency Ratio
Financial leverage1 6.36 6.39 5.92 5.30 8.71
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 268,821 256,325 240,332 243,239 254,838
Adjusted equity attributable to Ford Motor Company 29,534 26,793 29,239 36,304 18,805
Solvency Ratio
Adjusted financial leverage2 9.10 9.57 8.22 6.70 13.55

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Financial leverage = Total assets ÷ Equity attributable to Ford Motor Company
= 285,196 ÷ 44,835 = 6.36

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted equity attributable to Ford Motor Company
= 268,821 ÷ 29,534 = 9.10

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.
Ford Motor Co. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Ford Motor Company 5,879 4,347 (1,981) 17,937 (1,279)
Equity attributable to Ford Motor Company 44,835 42,773 43,242 48,519 30,690
Profitability Ratio
ROE1 13.11% 10.16% -4.58% 36.97% -4.17%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Ford Motor Company 6,242 2,746 (3,817) 17,081 (1,605)
Adjusted equity attributable to Ford Motor Company 29,534 26,793 29,239 36,304 18,805
Profitability Ratio
Adjusted ROE2 21.13% 10.25% -13.05% 47.05% -8.53%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROE = 100 × Net income (loss) attributable to Ford Motor Company ÷ Equity attributable to Ford Motor Company
= 100 × 5,879 ÷ 44,835 = 13.11%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to Ford Motor Company ÷ Adjusted equity attributable to Ford Motor Company
= 100 × 6,242 ÷ 29,534 = 21.13%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Ford Motor Co. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Ford Motor Company 5,879 4,347 (1,981) 17,937 (1,279)
Total assets 285,196 273,310 255,884 257,035 267,261
Profitability Ratio
ROA1 2.06% 1.59% -0.77% 6.98% -0.48%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Ford Motor Company 6,242 2,746 (3,817) 17,081 (1,605)
Adjusted total assets 268,821 256,325 240,332 243,239 254,838
Profitability Ratio
Adjusted ROA2 2.32% 1.07% -1.59% 7.02% -0.63%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROA = 100 × Net income (loss) attributable to Ford Motor Company ÷ Total assets
= 100 × 5,879 ÷ 285,196 = 2.06%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to Ford Motor Company ÷ Adjusted total assets
= 100 × 6,242 ÷ 268,821 = 2.32%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Ford Motor Co. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.