Stock Analysis on Net

Halliburton Co. (NYSE:HAL)

This company has been moved to the archive! The financial data has not been updated since February 13, 2019.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Halliburton Co., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Federal (19) (40) (737) (635) 959
Foreign 428 423 415 636 734
State 15 14 (35) (51) 36
Current income taxes 424 397 (357) (50) 1,729
Federal (286) 678 (1,343) 18 (83)
Foreign (9) 31 (77) (262) (357)
State 28 25 (81) 20 (14)
Deferred income taxes (267) 734 (1,501) (224) (454)
Income tax provision (benefit) 157 1,131 (1,858) (274) 1,275

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

Item Description The company
Current income taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Halliburton Co. current income taxes increased from 2016 to 2017 and from 2017 to 2018.
Deferred income taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Halliburton Co. deferred income taxes increased from 2016 to 2017 but then slightly decreased from 2017 to 2018.
Income tax provision (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Halliburton Co. income tax provision (benefit) increased from 2016 to 2017 but then slightly decreased from 2017 to 2018.

Effective Income Tax Rate (EITR)

Halliburton Co., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
United States statutory tax rate 21.00% 35.00% 35.00% 35.00% 35.00%
Valuation allowance against tax assets -16.20% -6.20% -2.10% -8.30% -3.60%
Venezuela adjustment 5.70% 36.60% 0.00% -7.50% 0.00%
Impact of foreign income taxed at different rates -3.00% -18.30% -3.20% 17.00% -5.70%
Adjustments of prior year taxes 2.00% -2.30% 0.20% 1.30% 0.30%
State income taxes 1.90% 1.70% 1.00% 2.00% 0.80%
Undistributed foreign earnings 0.00% 3.80% -5.10% 0.00% 0.00%
Domestic manufacturing deduction 0.00% 0.00% -1.30% 0.00% -1.90%
Non-deductible acquisition costs 0.00% 0.00% 0.60% -4.50% 0.00%
Other items, net -0.10% 2.50% -0.70% -5.70% 2.20%
Effective tax rate on continuing operations, before impact of U.S. tax reform 11.30% 52.80% 24.40% 29.30% 27.10%
Impact of U.S. tax reform -2.60% 113.00% 0.00% 0.00% 0.00%
Effective tax rate on continuing operations 8.70% 165.80% 24.40% 29.30% 27.10%

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

Item Description The company
Effective tax rate on continuing operations, before impact of U.S. tax reform Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Halliburton Co. effective tax rate on continuing operations, before impact of U.S. tax reform increased from 2016 to 2017 but then decreased significantly from 2017 to 2018.

Components of Deferred Tax Assets and Liabilities

Halliburton Co., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Net operating loss carryforwards 1,466 1,370 1,647 540 462
Foreign tax credit carryforwards 728 828 648 365 79
Employee compensation and benefits 242 263 352 403 395
Accrued liabilities 101 97 325 392 494
Other 404 416 536 359 236
Gross deferred tax assets 2,941 2,974 3,508 2,059 1,666
Valuation allowances (913) (1,173) (453) (213) (184)
Deferred tax assets 2,028 1,801 3,055 1,846 1,482
Depreciation and amortization (635) (315) (585) (1,334) (1,005)
Undistributed foreign earnings (2) (242) (406) (5)
Other (64) (56) (145) (109) (111)
Deferred tax liabilities (701) (613) (1,136) (1,448) (1,116)
Net deferred income tax asset (liability) 1,327 1,188 1,919 398 366

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

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. Halliburton Co. gross deferred tax assets decreased from 2016 to 2017 and from 2017 to 2018.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Halliburton Co. deferred tax assets decreased from 2016 to 2017 but then slightly increased from 2017 to 2018.
Net deferred income 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. Halliburton Co. net deferred income tax asset (liability) decreased from 2016 to 2017 but then slightly increased from 2017 to 2018.

Adjustments to Financial Statements: Removal of Deferred Taxes

Halliburton Co., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Adjustment to Current Assets
Current assets (as reported) 11,151 10,777 11,677 21,609 15,068
Less: Current deferred tax assets, net 421
Current assets (adjusted) 11,151 10,777 11,677 21,609 14,647
Adjustment to Total Assets
Total assets (as reported) 25,982 25,085 27,000 36,942 32,240
Less: Current deferred tax assets, net 421
Less: Noncurrent deferred tax assets, net 1,384 1,230 1,960
Total assets (adjusted) 24,598 23,855 25,040 36,942 31,819
Adjustment to Company Shareholders’ Equity
Company shareholders’ equity (as reported) 9,522 8,322 9,409 15,462 16,267
Less: Net deferred tax assets (liabilities) 1,327 1,188 1,919 398 366
Company shareholders’ equity (adjusted) 8,195 7,134 7,490 15,064 15,901
Adjustment to Net Income (loss) Attributable To Company
Net income (loss) attributable to company (as reported) 1,656 (463) (5,763) (671) 3,500
Add: Deferred income tax expense (benefit) (267) 734 (1,501) (224) (454)
Net income (loss) attributable to company (adjusted) 1,389 271 (7,264) (895) 3,046

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).


Halliburton Co., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Halliburton Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Current Ratio
Reported current ratio 2.32 2.22 2.90 4.03 2.56
Adjusted current ratio 2.32 2.22 2.90 4.03 2.49
Net Profit Margin
Reported net profit margin 6.90% -2.25% -36.27% -2.84% 10.65%
Adjusted net profit margin 5.79% 1.31% -45.72% -3.79% 9.27%
Total Asset Turnover
Reported total asset turnover 0.92 0.82 0.59 0.64 1.02
Adjusted total asset turnover 0.98 0.86 0.63 0.64 1.03
Financial Leverage
Reported financial leverage 2.73 3.01 2.87 2.39 1.98
Adjusted financial leverage 3.00 3.34 3.34 2.45 2.00
Return on Equity (ROE)
Reported ROE 17.39% -5.56% -61.25% -4.34% 21.52%
Adjusted ROE 16.95% 3.80% -96.98% -5.94% 19.16%
Return on Assets (ROA)
Reported ROA 6.37% -1.85% -21.34% -1.82% 10.86%
Adjusted ROA 5.65% 1.14% -29.01% -2.42% 9.57%

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

Financial ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Halliburton Co. adjusted current ratio deteriorated from 2016 to 2017 but then slightly improved from 2017 to 2018.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Halliburton Co. adjusted net profit margin ratio improved from 2016 to 2017 and from 2017 to 2018.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Halliburton Co. adjusted total asset turnover ratio improved from 2016 to 2017 and from 2017 to 2018.
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.
Halliburton Co. adjusted financial leverage ratio increased from 2016 to 2017 but then decreased significantly from 2017 to 2018.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Halliburton Co. adjusted ROE improved from 2016 to 2017 and from 2017 to 2018.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Halliburton Co. adjusted ROA improved from 2016 to 2017 and from 2017 to 2018.

Halliburton Co., Financial Ratios: Reported vs. Adjusted


Adjusted Current Ratio

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Selected Financial Data (US$ in millions)
Current assets 11,151 10,777 11,677 21,609 15,068
Current liabilities 4,802 4,862 4,023 5,359 5,883
Liquidity Ratio
Current ratio1 2.32 2.22 2.90 4.03 2.56
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted current assets 11,151 10,777 11,677 21,609 14,647
Current liabilities 4,802 4,862 4,023 5,359 5,883
Liquidity Ratio
Adjusted current ratio2 2.32 2.22 2.90 4.03 2.49

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

2018 Calculations

1 Current ratio = Current assets ÷ Current liabilities
= 11,151 ÷ 4,802 = 2.32

2 Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 11,151 ÷ 4,802 = 2.32

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Halliburton Co. adjusted current ratio deteriorated from 2016 to 2017 but then slightly improved from 2017 to 2018.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to company 1,656 (463) (5,763) (671) 3,500
Revenue 23,995 20,620 15,887 23,633 32,870
Profitability Ratio
Net profit margin1 6.90% -2.25% -36.27% -2.84% 10.65%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to company 1,389 271 (7,264) (895) 3,046
Revenue 23,995 20,620 15,887 23,633 32,870
Profitability Ratio
Adjusted net profit margin2 5.79% 1.31% -45.72% -3.79% 9.27%

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

2018 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to company ÷ Revenue
= 100 × 1,656 ÷ 23,995 = 6.90%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to company ÷ Revenue
= 100 × 1,389 ÷ 23,995 = 5.79%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Halliburton Co. adjusted net profit margin ratio improved from 2016 to 2017 and from 2017 to 2018.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Selected Financial Data (US$ in millions)
Revenue 23,995 20,620 15,887 23,633 32,870
Total assets 25,982 25,085 27,000 36,942 32,240
Activity Ratio
Total asset turnover1 0.92 0.82 0.59 0.64 1.02
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 23,995 20,620 15,887 23,633 32,870
Adjusted total assets 24,598 23,855 25,040 36,942 31,819
Activity Ratio
Adjusted total asset turnover2 0.98 0.86 0.63 0.64 1.03

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

2018 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 23,995 ÷ 25,982 = 0.92

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 23,995 ÷ 24,598 = 0.98

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Halliburton Co. adjusted total asset turnover ratio improved from 2016 to 2017 and from 2017 to 2018.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Selected Financial Data (US$ in millions)
Total assets 25,982 25,085 27,000 36,942 32,240
Company shareholders’ equity 9,522 8,322 9,409 15,462 16,267
Solvency Ratio
Financial leverage1 2.73 3.01 2.87 2.39 1.98
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 24,598 23,855 25,040 36,942 31,819
Adjusted company shareholders’ equity 8,195 7,134 7,490 15,064 15,901
Solvency Ratio
Adjusted financial leverage2 3.00 3.34 3.34 2.45 2.00

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

2018 Calculations

1 Financial leverage = Total assets ÷ Company shareholders’ equity
= 25,982 ÷ 9,522 = 2.73

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted company shareholders’ equity
= 24,598 ÷ 8,195 = 3.00

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.
Halliburton Co. adjusted financial leverage ratio increased from 2016 to 2017 but then decreased significantly from 2017 to 2018.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to company 1,656 (463) (5,763) (671) 3,500
Company shareholders’ equity 9,522 8,322 9,409 15,462 16,267
Profitability Ratio
ROE1 17.39% -5.56% -61.25% -4.34% 21.52%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to company 1,389 271 (7,264) (895) 3,046
Adjusted company shareholders’ equity 8,195 7,134 7,490 15,064 15,901
Profitability Ratio
Adjusted ROE2 16.95% 3.80% -96.98% -5.94% 19.16%

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

2018 Calculations

1 ROE = 100 × Net income (loss) attributable to company ÷ Company shareholders’ equity
= 100 × 1,656 ÷ 9,522 = 17.39%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to company ÷ Adjusted company shareholders’ equity
= 100 × 1,389 ÷ 8,195 = 16.95%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Halliburton Co. adjusted ROE improved from 2016 to 2017 and from 2017 to 2018.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to company 1,656 (463) (5,763) (671) 3,500
Total assets 25,982 25,085 27,000 36,942 32,240
Profitability Ratio
ROA1 6.37% -1.85% -21.34% -1.82% 10.86%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to company 1,389 271 (7,264) (895) 3,046
Adjusted total assets 24,598 23,855 25,040 36,942 31,819
Profitability Ratio
Adjusted ROA2 5.65% 1.14% -29.01% -2.42% 9.57%

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

2018 Calculations

1 ROA = 100 × Net income (loss) attributable to company ÷ Total assets
= 100 × 1,656 ÷ 25,982 = 6.37%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to company ÷ Adjusted total assets
= 100 × 1,389 ÷ 24,598 = 5.65%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Halliburton Co. adjusted ROA improved from 2016 to 2017 and from 2017 to 2018.