AI Tokens
Stock Analysis on Net

Pioneer Natural Resources Co. (NYSE:PXD)

This company has been moved to the archive! The financial data has not been updated since February 22, 2024.

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).


The income tax profile exhibits significant volatility between 2019 and 2023, characterized by a transition from tax benefits to substantial provisions. The total income tax expense peaked in 2022 before moderating in 2023, though the underlying components of the tax provision show diverging trends during the final two years of the period.

Current Income Tax Provision Trends
A consistent and accelerating upward trend is observed in current income tax provisions. After recording modest tax benefits of 5 million and 9 million in 2019 and 2020, respectively, the provision shifted to a positive expense in 2021. This growth intensified sharply through 2023, reaching 847 million, which indicates a substantial increase in taxable current-year profitability.
Deferred Income Tax Volatility
The deferred income tax component demonstrates high variability. Following a benefit of 52 million in 2020, the provision rose sharply to 583 million in 2021 and reached a peak of 1,807 million in 2022. This spike was the primary contributor to the total tax expense in 2022. However, a significant reduction occurred in 2023, with the provision falling to 506 million.
Aggregate Income Tax Provision Dynamics
The total income tax provision fluctuated from a benefit of 61 million in 2020 to a peak expense of 2,106 million in 2022. In 2023, the total provision decreased to 1,353 million. Analysis shows that while the aggregate expense declined in the final year, this was driven exclusively by the reduction in deferred tax provisions, as the current tax provision continued its steep ascent.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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).


The analysis of the company's income tax profile from 2019 through 2023 reveals a period of initial stability followed by minor fluctuations in the effective tax rate relative to a constant federal statutory benchmark.

Federal Statutory Income Tax Rate
The federal statutory income tax rate remained completely stagnant at 21.00% for the entire five-year duration, providing a consistent baseline for evaluating tax efficiency and variance.
Effective Tax Rate Trends
Between December 31, 2019, and December 31, 2021, the effective tax rate was maintained at a constant 23.00%. A decrease occurred in 2022, where the rate aligned exactly with the statutory rate of 21.00%. In 2023, a slight upward adjustment was observed, with the rate rising to 22.00%.
Statutory Variance Analysis
For the first three years of the period, the effective tax rate exceeded the statutory rate by 200 basis points. This premium disappeared in 2022, resulting in zero variance. By the end of 2023, the variance narrowed to 100 basis points above the statutory rate, indicating a slight increase in the overall tax burden relative to the federal baseline compared to the previous year.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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).


The overall deferred tax position shifted significantly toward a larger net liability over the five-year period, moving from a net deferred tax liability of US$ 1,389 million in 2019 to US$ 4,402 million by the end of 2023.

Analysis of Deferred Tax Assets
Total deferred tax assets experienced a peak in 2021 at US$ 1,958 million before declining sharply to US$ 575 million in 2023. This contraction is primarily attributed to the substantial utilization of net operating loss carryforwards, which decreased from a high of US$ 1,263 million in 2021 to US$ 164 million in 2023. This trend indicates that the company likely generated significant taxable income during the 2022 and 2023 fiscal years, allowing for the absorption of previously accumulated losses. Other components, such as lease deferred tax assets, remained relatively stable, fluctuating within a range of US$ 167 million to US$ 201 million.
Analysis of Deferred Tax Liabilities
Deferred tax liabilities exhibited a consistent and aggressive upward trajectory, increasing from US$ 2,923 million in 2019 to US$ 4,977 million in 2023. The predominant driver of this increase is the liability associated with oil and gas properties, which grew from US$ 2,628 million in 2019 to US$ 4,627 million in 2023. This growth is linked to differences in basis, depletion, and the deduction of intangible drilling costs for tax purposes. Furthermore, liabilities arising from bonus depreciation on other property and equipment grew from US$ 189 million in 2019 to US$ 246 million in 2023.
Net Deferred Tax Position and Trajectory
The net deferred tax liability widened most rapidly between 2021 and 2023. While the net liability stood at US$ 2,038 million in 2021, it expanded to US$ 4,402 million by the end of 2023. This widening was the result of a dual impact: the simultaneous exhaustion of tax assets, specifically net operating loss carryforwards, and the continued accumulation of tax liabilities stemming from capital-intensive investments in oil and gas assets. Consequently, the net tax position has become increasingly weighted toward future tax obligations.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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).


The deferred tax liabilities exhibit a substantial upward trajectory over the five-year period ending December 31, 2023. Following a period of relative stability between 2019 and 2020, the liabilities entered a phase of rapid expansion starting in 2021, resulting in a significant increase in the company's future tax obligations.

Cumulative Growth Trend
Deferred tax liabilities increased from US$ 1,389 million on December 31, 2019, to US$ 4,402 million by December 31, 2023. This represents a total increase of approximately 217% over the analyzed period.
Acceleration of Liabilities
A sharp acceleration in the growth rate is observed between 2021 and 2022, during which the balance rose from US$ 2,038 million to US$ 3,867 million. This single-year increase of approximately 89% marks the most significant period of growth in the data set.
Recent Performance and Stabilization
The upward trend continued into 2023, reaching a peak of US$ 4,402 million. While the absolute value continued to rise, the rate of increase moderated to approximately 14% relative to the 2022 balance, suggesting a deceleration in the growth of deferred tax obligations compared to the preceding year.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Adjustments to Financial Statements: Removal of Deferred Taxes

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

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).


The removal of deferred taxes results in a systemic shift in the financial profile of the organization, characterized by a consistent reduction in total liabilities and a corresponding increase in total equity. This adjustment provides a perspective on the financial position absent the future tax obligations and accounting timing differences associated with deferred tax liabilities.

Liability Impact
Adjusted total liabilities remain consistently lower than reported figures across the entire five-year period. While reported liabilities stabilized between 13.19 billion US$ and 13.44 billion US$ from 2022 to 2023, the adjusted liabilities showed a downward trend, decreasing to 9.04 billion US$ by December 31, 2023. This indicates that deferred tax liabilities constitute a substantial portion of the reported debt obligations.
Equity Enhancement
A positive correlation exists between the removal of deferred taxes and the valuation of equity. Adjusted equity consistently exceeds reported equity, with the variance expanding significantly in the later years of the analysis. By December 31, 2023, adjusted equity reached 27.57 billion US$, representing a notable increase over the reported equity of 23.17 billion US$.
Net Income Variance
The adjustments lead to higher net income figures during profitable years, as seen in 2019, 2021, 2022, and 2023. The most pronounced difference occurred in 2022, where adjusted net income was 9.65 billion US$ compared to the reported 7.85 billion US$. However, in the period of reported loss in 2020, the adjusted net loss was deeper than the reported loss, suggesting that the removal of deferred tax assets or benefits during loss periods increases the recognized deficit.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

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

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).


The adjustment for deferred taxes reveals a consistent divergence between reported and adjusted financial performance from 2019 to 2023. The removal of deferred tax impacts generally presents a more favorable view of profitability and solvency, although the overall directional trends remain synchronized across both reporting methods.

Net Profit Margin
Profitability exhibited significant volatility, with a sharp decline in 2020 followed by a substantial peak in 2022. Adjusted net profit margins remained consistently higher than reported margins in 2019, 2021, 2022, and 2023. This indicates that deferred tax expenses typically exert a downward pressure on reported net income, whereas the removal of these taxes enhances the perceived operational profitability.
Financial Leverage
Reported financial leverage remained relatively stable, fluctuating between 1.57 and 1.66. In contrast, adjusted financial leverage shows a more distinct downward trend from a peak of 1.49 in 2020 to 1.33 in 2023. The consistent gap between reported and adjusted leverage suggests that deferred tax liabilities represent a significant portion of the total liabilities, and their removal reduces the perceived risk associated with the capital structure.
Return on Equity (ROE)
ROE mirrored the volatility of the net profit margin, with a notable surge in 2022. Adjusted ROE was higher than reported ROE in most years, including the 2022 peak of 36.55%. However, in 2020 and 2023, the adjusted ROE was slightly lower than the reported figure, suggesting that the tax adjustment's impact on equity and net income varies depending on the annual profit cycle.
Return on Assets (ROA)
A consistent positive variance is observed between adjusted and reported ROA. The adjusted ROA remained higher than the reported ROA in every period analyzed, with the most significant gap occurring in 2022 (27.01% adjusted versus 21.95% reported). This pattern confirms that removing deferred taxes improves the perceived efficiency of asset utilization.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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%


The financial performance from 2019 to 2023 is characterized by significant volatility in both net income and profit margins, reflecting a sharp cyclical downturn followed by a period of substantial growth and a subsequent correction.

Net Income Trajectory
Reported net income shifted from a positive 756 million USD in 2019 to a loss of 200 million USD in 2020. This was followed by a rapid recovery, with reported net income escalating to 2,118 million USD in 2021 and peaking at 7,845 million USD in 2022. A contraction occurred in 2023, with reported net income decreasing to 4,894 million USD.
Adjusted Net Income Performance
Adjusted net income consistently tracks the trend of reported figures but maintains a higher valuation in positive years. The adjusted figures peaked in 2022 at 9,652 million USD, compared to the reported 7,845 million USD. During the 2020 downturn, the adjusted loss was deeper than the reported loss, reaching negative 252 million USD.
Adjusted Net Profit Margin Analysis
The adjusted net profit margin exhibited extreme fluctuations over the five-year period. After a decline from 10.26% in 2019 to negative 3.59% in 2020, the margin expanded aggressively to 15.11% in 2021 and reached a maximum of 39.58% in 2022. In 2023, the margin moderated to 27.87%.
Comparison of Reported and Adjusted Margins
A consistent variance is observed between reported and adjusted net profit margins. The adjusted margin remained higher than the reported margin in every year except 2020. The gap was most pronounced in 2022, where the adjusted margin exceeded the reported margin by 7.41 percentage points, suggesting that non-recurring items or specific adjustments significantly enhanced the perceived profitability during the peak year.

The overall trend indicates a period of exceptional profitability in 2022, which significantly outperformed both the pre-pandemic 2019 levels and the subsequent 2023 results. The recovery from the 2020 deficit was characterized by an exponential increase in efficiency and profitability that has since stabilized at a higher baseline than seen at the start of the analyzed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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


A significant expansion in the company's equity base is evident between 2019 and 2023. Reported equity increased from 12,119 million USD to 23,171 million USD, with the most substantial growth occurring between 2020 and 2021. Adjusted equity consistently exceeded reported equity throughout the period, growing from 13,508 million USD in 2019 to 27,573 million USD by the end of 2023. The widening gap between reported and adjusted equity suggests an increasing impact of accounting adjustments, likely related to deferred tax liabilities, on the total capital structure.

Reported Financial Leverage
The reported leverage ratio experienced a peak of 1.66 in 2020, following a value of 1.57 in 2019. From 2021 onward, a gradual downward trend is observed, with the ratio declining steadily to 1.58 by December 31, 2023. This indicates a marginal improvement in the reported solvency position over the final three years of the analyzed period.
Adjusted Financial Leverage
Adjusted financial leverage remained consistently lower than reported leverage across all five years. After peaking at 1.49 in 2020, the adjusted ratio demonstrated a more pronounced decline than the reported figure, falling to 1.33 by 2023. The most significant reduction occurred between 2021 and 2022, where the ratio dropped from 1.48 to 1.35.
Comparative Leverage Analysis
The divergence between reported and adjusted leverage ratios highlights the influence of equity adjustments on the perceived risk profile. While reported leverage decreased by approximately 3% from its 2020 peak, adjusted leverage decreased by approximately 10.7% over the same period. This suggests that the adjustments applied to equity have played a more significant role in reducing the adjusted leverage ratio than the actual changes in reported equity and debt levels.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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%


The financial performance from 2019 through 2023 is characterized by significant volatility, with a notable contraction in 2020 followed by a sharp expansion in profitability and equity. A consistent variance is maintained between reported and adjusted figures, reflecting the influence of non-recurring items or specific tax adjustments on both the bottom line and the equity base.

Net Income Trends
A significant decline occurred in 2020, with reported net income falling to negative 200 million US dollars and adjusted net income dropping to negative 252 million US dollars. This was followed by a period of rapid recovery, culminating in a peak during 2022, where adjusted net income reached 9,652 million US dollars. In 2023, profitability remained positive but experienced a contraction, with adjusted net income decreasing to 5,400 million US dollars.
Equity Base Growth
Equity levels remained relatively stable between 2019 and 2020 before experiencing a substantial increase in 2021, where reported equity rose from 11,569 million US dollars to 22,837 million US dollars. Adjusted equity followed a similar upward trajectory, growing consistently from 2021 onward to reach 27,573 million US dollars by the end of 2023, indicating a significant expansion of the company's capital position.
Adjusted Return on Equity (ROE) Analysis
ROE patterns closely mirror the volatility of net income, reaching a low of negative 1.95% (adjusted) in 2020. A peak in capital efficiency was observed in 2022, with adjusted ROE reaching 36.55%. By 2023, a divergence emerged where reported ROE (21.12%) exceeded adjusted ROE (19.58%), a result of the adjusted equity base growing more aggressively than the reported equity base relative to the net income figures.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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%


The financial performance between 2019 and 2023 is characterized by significant volatility, featuring a sharp contraction in 2020 followed by a period of rapid expansion peaking in 2022 and a subsequent moderation in 2023. A consistent variance exists between reported and adjusted figures, with adjusted metrics generally reflecting a higher baseline of profitability during growth periods.

Net Income Trends
Reported net income experienced a decline from US$ 756 million in 2019 to a loss of US$ 200 million in 2020. A strong recovery followed, with reported net income ascending to US$ 2,118 million in 2021 and reaching a peak of US$ 7,845 million in 2022, before adjusting downward to US$ 4,894 million in 2023. Adjusted net income followed a nearly identical trajectory but remained consistently higher than reported figures during profitable years, peaking at US$ 9,652 million in 2022.
Analysis of Adjusted Return on Assets (ROA)
Adjusted ROA mirrored the volatility of net income, dropping from 5.20% in 2019 to -1.31% in 2020. The metric then demonstrated a steep upward trend, rising to 7.34% in 2021 and reaching a maximum of 27.01% in 2022. By the end of 2023, Adjusted ROA normalized to 14.75%. The adjusted ROA consistently exceeded the reported ROA across all positive-earning years, indicating that the removal of specific non-recurring items improves the perceived efficiency of asset utilization.
Comparative Performance and Stability
The spread between reported and adjusted ROA was most pronounced in 2022, where a difference of 5.06 percentage points was observed. This divergence suggests that non-recurring impacts on the income statement were particularly significant during the year of peak profitability. Despite the decline in 2023, both reported and adjusted ROA remained substantially higher than pre-2022 levels, suggesting a higher baseline of operational efficiency compared to the 2019-2020 period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?