Stock Analysis on Net

Pioneer Natural Resources Co. (NYSE:PXD)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Pioneer Natural Resources Co., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. federal 807 260 1 (12) (8)
U.S. state 40 39 44 3 3
Current income tax provision (benefit) 847 299 45 (9) (5)
U.S. federal 493 1,788 585 (55) 224
U.S. state 13 19 (2) 3 12
Deferred income tax provision (benefit) 506 1,807 583 (52) 236
Income tax provision (benefit) 1,353 2,106 628 (61) 231

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).

Item Description The company
Current income tax provision (benefit) Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Pioneer Natural Resources Co. current income tax provision (benefit) increased from 2021 to 2022 and from 2022 to 2023.
Deferred income tax provision (benefit) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Pioneer Natural Resources Co. deferred income tax provision (benefit) increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Income tax provision (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Pioneer Natural Resources Co. income tax provision (benefit) increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Effective Income Tax Rate (EITR)

Pioneer Natural Resources Co., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Effective tax rate 22.00% 21.00% 23.00% 23.00% 23.00%

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).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations.

Components of Deferred Tax Assets and Liabilities

Pioneer Natural Resources Co., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Lease deferred tax assets 201 190 196 167 191
Net operating loss carryforward 164 225 1,263 1,111 1,039
Asset retirement obligations 100 104 77 61 41
Net deferred hedge losses 30 33 167 68
Incentive plans 24 25 27 29 40
Credit carryforwards 4 110 110 101
Convertible debt 2 17
South Texas Divestiture 41 62 75
Other 52 54 60 47 47
Deferred tax assets 575 633 1,958 1,655 1,534
Oil and gas properties, principally due to differences in basis, depletion and the deduction of intangible drilling costs for tax purposes (4,627) (4,186) (3,664) (2,741) (2,628)
Other property and equipment, principally due to the deduction of bonus depreciation for tax purposes (246) (233) (235) (196) (189)
Lease deferred tax liabilities (87) (72) (76) (43) (61)
Convertible debt (6) (23)
South Texas Divestiture (18) (16) (35)
Net deferred hedge gains (4)
Other (11) (9) (3) (2) (6)
Deferred tax liabilities (4,977) (4,500) (3,996) (3,021) (2,923)
Net deferred tax asset (liability) (4,402) (3,867) (2,038) (1,366) (1,389)

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).

Item Description The company
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Pioneer Natural Resources Co. deferred tax assets decreased from 2021 to 2022 and from 2022 to 2023.
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. Pioneer Natural Resources Co. net deferred tax asset (liability) decreased from 2021 to 2022 and from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Pioneer Natural Resources Co., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred tax liabilities 4,402 3,867 2,038 1,366 1,389

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).

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. Pioneer Natural Resources Co. deferred tax liabilities increased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

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 Liabilities
Total liabilities (as reported) 13,442 13,199 13,974 7,660 6,948
Less: Noncurrent deferred tax liabilities, net 4,402 3,867 2,038 1,366 1,389
Total liabilities (adjusted) 9,040 9,332 11,936 6,294 5,559
Adjustment to Equity
Equity (as reported) 23,171 22,541 22,837 11,569 12,119
Less: Net deferred tax assets (liabilities) (4,402) (3,867) (2,038) (1,366) (1,389)
Equity (adjusted) 27,573 26,408 24,875 12,935 13,508
Adjustment to Net Income (loss) Attributable To Common Stockholders
Net income (loss) attributable to common stockholders (as reported) 4,894 7,845 2,118 (200) 756
Add: Deferred income tax expense (benefit) 506 1,807 583 (52) 236
Net income (loss) attributable to common stockholders (adjusted) 5,400 9,652 2,701 (252) 992

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 Deferred Taxes (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
Net Profit Margin
Reported net profit margin 25.26% 32.17% 11.85% -2.85% 7.82%
Adjusted net profit margin 27.87% 39.58% 15.11% -3.59% 10.26%
Financial Leverage
Reported financial leverage 1.58 1.59 1.61 1.66 1.57
Adjusted financial leverage 1.33 1.35 1.48 1.49 1.41
Return on Equity (ROE)
Reported ROE 21.12% 34.80% 9.27% -1.73% 6.24%
Adjusted ROE 19.58% 36.55% 10.86% -1.95% 7.34%
Return on Assets (ROA)
Reported ROA 13.37% 21.95% 5.75% -1.04% 3.96%
Adjusted ROA 14.75% 27.01% 7.34% -1.31% 5.20%

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 net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Pioneer Natural Resources Co. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
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 adjusted 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 adjusted 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 Net Profit Margin

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
Revenue from contracts with purchasers 19,374 24,384 17,870 7,024 9,671
Profitability Ratio
Net profit margin1 25.26% 32.17% 11.85% -2.85% 7.82%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to common stockholders 5,400 9,652 2,701 (252) 992
Revenue from contracts with purchasers 19,374 24,384 17,870 7,024 9,671
Profitability Ratio
Adjusted net profit margin2 27.87% 39.58% 15.11% -3.59% 10.26%

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 Net profit margin = 100 × Net income (loss) attributable to common stockholders ÷ Revenue from contracts with purchasers
= 100 × 4,894 ÷ 19,374 = 25.26%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to common stockholders ÷ Revenue from contracts with purchasers
= 100 × 5,400 ÷ 19,374 = 27.87%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Pioneer Natural Resources Co. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

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 Deferred Taxes
Selected Financial Data (US$ in millions)
Total assets 36,613 35,740 36,811 19,229 19,067
Adjusted equity 27,573 26,408 24,875 12,935 13,508
Solvency Ratio
Adjusted financial leverage2 1.33 1.35 1.48 1.49 1.41

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 = Total assets ÷ Adjusted equity
= 36,613 ÷ 27,573 = 1.33

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 Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to common stockholders 5,400 9,652 2,701 (252) 992
Adjusted equity 27,573 26,408 24,875 12,935 13,508
Profitability Ratio
Adjusted ROE2 19.58% 36.55% 10.86% -1.95% 7.34%

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 × Adjusted net income (loss) attributable to common stockholders ÷ Adjusted equity
= 100 × 5,400 ÷ 27,573 = 19.58%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted 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 Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to common stockholders 5,400 9,652 2,701 (252) 992
Total assets 36,613 35,740 36,811 19,229 19,067
Profitability Ratio
Adjusted ROA2 14.75% 27.01% 7.34% -1.31% 5.20%

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 × Adjusted net income (loss) attributable to common stockholders ÷ Total assets
= 100 × 5,400 ÷ 36,613 = 14.75%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted 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.