Stock Analysis on Net

Pioneer Natural Resources Co. (NYSE:PXD)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Adjustments to Financial Statements: Removal of Goodwill

Pioneer Natural Resources Co., 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) 36,613 35,740 36,811 19,229 19,067
Less: Goodwill 242 243 243 261 261
Total assets (adjusted) 36,371 35,497 36,568 18,968 18,806
Adjustment to Equity
Equity (as reported) 23,171 22,541 22,837 11,569 12,119
Less: Goodwill 242 243 243 261 261
Equity (adjusted) 22,929 22,298 22,594 11,308 11,858

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).


Pioneer Natural Resources Co., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Pioneer Natural Resources Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover
Reported total asset turnover 0.53 0.68 0.49 0.37 0.51
Adjusted total asset turnover 0.53 0.69 0.49 0.37 0.51
Financial Leverage
Reported financial leverage 1.58 1.59 1.61 1.66 1.57
Adjusted financial leverage 1.59 1.59 1.62 1.68 1.59
Return on Equity (ROE)
Reported ROE 21.12% 34.80% 9.27% -1.73% 6.24%
Adjusted ROE 21.34% 35.18% 9.37% -1.77% 6.38%
Return on Assets (ROA)
Reported ROA 13.37% 21.95% 5.75% -1.04% 3.96%
Adjusted ROA 13.46% 22.10% 5.79% -1.05% 4.02%

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 total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Pioneer Natural Resources Co. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 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.
Pioneer Natural Resources Co. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Pioneer Natural Resources Co. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Pioneer Natural Resources Co. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Pioneer Natural Resources Co., Financial Ratios: Reported vs. Adjusted


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 from contracts with purchasers 19,374 24,384 17,870 7,024 9,671
Total assets 36,613 35,740 36,811 19,229 19,067
Activity Ratio
Total asset turnover1 0.53 0.68 0.49 0.37 0.51
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Revenue from contracts with purchasers 19,374 24,384 17,870 7,024 9,671
Adjusted total assets 36,371 35,497 36,568 18,968 18,806
Activity Ratio
Adjusted total asset turnover2 0.53 0.69 0.49 0.37 0.51

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 from contracts with purchasers ÷ Total assets
= 19,374 ÷ 36,613 = 0.53

2 Adjusted total asset turnover = Revenue from contracts with purchasers ÷ Adjusted total assets
= 19,374 ÷ 36,371 = 0.53

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Pioneer Natural Resources Co. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

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 36,613 35,740 36,811 19,229 19,067
Equity 23,171 22,541 22,837 11,569 12,119
Solvency Ratio
Financial leverage1 1.58 1.59 1.61 1.66 1.57
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets 36,371 35,497 36,568 18,968 18,806
Adjusted equity 22,929 22,298 22,594 11,308 11,858
Solvency Ratio
Adjusted financial leverage2 1.59 1.59 1.62 1.68 1.59

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 ÷ Equity
= 36,613 ÷ 23,171 = 1.58

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted equity
= 36,371 ÷ 22,929 = 1.59

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.
Pioneer Natural Resources Co. adjusted financial leverage ratio decreased 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 (loss) attributable to common stockholders 4,894 7,845 2,118 (200) 756
Equity 23,171 22,541 22,837 11,569 12,119
Profitability Ratio
ROE1 21.12% 34.80% 9.27% -1.73% 6.24%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net income (loss) attributable to common stockholders 4,894 7,845 2,118 (200) 756
Adjusted equity 22,929 22,298 22,594 11,308 11,858
Profitability Ratio
Adjusted ROE2 21.34% 35.18% 9.37% -1.77% 6.38%

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 (loss) attributable to common stockholders ÷ Equity
= 100 × 4,894 ÷ 23,171 = 21.12%

2 Adjusted ROE = 100 × Net income (loss) attributable to common stockholders ÷ Adjusted equity
= 100 × 4,894 ÷ 22,929 = 21.34%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Pioneer Natural Resources Co. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated 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 (loss) attributable to common stockholders 4,894 7,845 2,118 (200) 756
Total assets 36,613 35,740 36,811 19,229 19,067
Profitability Ratio
ROA1 13.37% 21.95% 5.75% -1.04% 3.96%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net income (loss) attributable to common stockholders 4,894 7,845 2,118 (200) 756
Adjusted total assets 36,371 35,497 36,568 18,968 18,806
Profitability Ratio
Adjusted ROA2 13.46% 22.10% 5.79% -1.05% 4.02%

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 (loss) attributable to common stockholders ÷ Total assets
= 100 × 4,894 ÷ 36,613 = 13.37%

2 Adjusted ROA = 100 × Net income (loss) attributable to common stockholders ÷ Adjusted total assets
= 100 × 4,894 ÷ 36,371 = 13.46%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Pioneer Natural Resources Co. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.