Stock Analysis on Net

Marathon Oil Corp. (NYSE:MRO)

This company has been moved to the archive! The financial data has not been updated since August 4, 2022.

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Marathon Oil Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Operating Assets
Total assets 16,994 17,956 20,245 21,321 22,012
Less: Cash and cash equivalents 580 742 858 1,462 563
Operating assets 16,414 17,214 19,387 19,859 21,449
Operating Liabilities
Total liabilities 6,308 7,395 8,092 9,193 10,304
Less: Current portion of long-term finance lease liability 6
Less: Long-term debt due within one year 36
Less: Long-term debt, excluding due within one year 3,978 5,404 5,501 5,499 5,494
Less: Long-term finance lease liability, excluding current portion 24
Operating liabilities 2,264 1,991 2,591 3,694 4,810
 
Net operating assets1 14,150 15,223 16,796 16,165 16,639
Balance-sheet-based aggregate accruals2 (1,073) (1,573) 631 (474)
Financial Ratio
Balance-sheet-based accruals ratio3 -7.31% -9.83% 3.83% -2.89%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp. -3.43% 2.95%
ConocoPhillips 44.50% -6.11%
Exxon Mobil Corp. -4.87% -6.54%
Marathon Petroleum Corp. -23.90% -13.70%
Occidental Petroleum Corp. -11.15% -27.81%
Pioneer Natural Resources Co. 62.10% -2.06%
Valero Energy Corp. -4.76% 4.56%
Balance-Sheet-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels -0.49% -6.14% 200.00%
Balance-Sheet-Based Accruals Ratio, Industry
Energy -0.47% -7.53% 200.00%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Net operating assets = Operating assets – Operating liabilities
= 16,4142,264 = 14,150

2 2021 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2021 – Net operating assets2020
= 14,15015,223 = -1,073

3 2021 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -1,073 ÷ [(14,150 + 15,223) ÷ 2] = -7.31%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Marathon Oil Corp. improved earnings quality from 2020 to 2021.

Cash-Flow-Statement-Based Accruals Ratio

Marathon Oil Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income (loss) 946 (1,451) 480 1,096 (5,723)
Less: Net cash provided by operating activities 3,239 1,473 2,749 3,234 1,988
Less: Net cash used in investing activities (1,010) (1,303) (2,818) (1,470) (2,044)
Cash-flow-statement-based aggregate accruals (1,283) (1,621) 549 (668) (5,667)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -8.74% -10.13% 3.33% -4.07%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp. -4.57% -5.42%
ConocoPhillips -0.78% -8.78%
Exxon Mobil Corp. -6.69% -7.93%
Marathon Petroleum Corp. 14.35% -11.70%
Occidental Petroleum Corp. -13.52% -29.21%
Pioneer Natural Resources Co. -15.35% -4.41%
Valero Energy Corp. -9.15% 0.18%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels -4.66% -9.34% 5.66%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Energy -4.76% -10.60% 1.30%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -1,283 ÷ [(14,150 + 15,223) ÷ 2] = -8.74%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Marathon Oil Corp. improved earnings quality from 2020 to 2021.