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.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Liabilities

Pioneer Natural Resources Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 13,442 13,199 13,974 7,660 6,948
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 4,402 3,867 2,038 1,366 1,389
Less: Employee-related obligations 1 3 6
After Adjustment
Adjusted total liabilities 9,040 9,332 11,935 6,291 5,553

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Pioneer Natural Resources Co., adjusted equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Equity 23,171 22,541 22,837 11,569 12,119
Adjustments
Less: Net deferred tax asset (liability)1 (4,402) (3,867) (2,038) (1,366) (1,389)
Add: Employee-related obligations 1 3 6
After Adjustment
Adjusted equity 27,573 26,408 24,876 12,938 13,514

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).

1 Net deferred tax asset (liability). See details »


Adjustments to Capitalization Table

Pioneer Natural Resources Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current portion of debt 28 779 244 140 450
Finance lease liability, current 21 20 18 17 16
Long-term debt, excluding current portion 4,807 4,125 6,688 3,160 1,839
Finance lease liability, noncurrent 481 501 521 539 556
Total reported debt 5,337 5,425 7,471 3,856 2,861
Equity 23,171 22,541 22,837 11,569 12,119
Total reported capital 28,508 27,966 30,308 15,425 14,980
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liability, current2 175 125 121 100 136
Add: Operating lease liability, noncurrent3 248 236 243 110 170
Adjusted total debt 5,760 5,786 7,835 4,066 3,167
Adjustments to Equity
Less: Net deferred tax asset (liability)4 (4,402) (3,867) (2,038) (1,366) (1,389)
Add: Employee-related obligations 1 3 6
Adjusted equity 27,573 26,408 24,876 12,938 13,514
After Adjustment
Adjusted total capital 33,333 32,194 32,711 17,004 16,681

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liability, current. See details »

3 Operating lease liability, noncurrent. See details »

4 Net deferred tax asset (liability). See details »


Adjustments to Reported Income

Pioneer Natural Resources Co., adjusted net income (loss) attributable to common stockholders

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income (loss) attributable to common stockholders 4,894 7,845 2,118 (200) 756
Adjustments
Add: Deferred income tax expense (benefit)1 506 1,807 583 (52) 236
Add: Increase (decrease) in employee-related obligations (1) (2) (3) (21)
Add: Other comprehensive income
After Adjustment
Adjusted net income (loss) attributable to common stockholders 5,400 9,651 2,699 (255) 971

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).

1 Deferred income tax expense (benefit). See details »