Stock Analysis on Net

Schlumberger Ltd. (NYSE:SLB)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Schlumberger Ltd., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 17,718 15,003 12,654 12,919 15,530
Adjustments
Add: Allowance for doubtful accounts 337 340 319 301 255
After Adjustment
Adjusted current assets 18,055 15,343 12,973 13,220 15,785

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).


Adjustments to Total Assets

Schlumberger Ltd., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 47,957 43,135 41,511 42,434 56,312
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 337 340 319 301 255
After Adjustment
Adjusted total assets 48,294 43,475 41,830 42,735 56,567

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 right-of-use asset (before adoption of FASB Topic 842). See details »


Adjustments to Total Liabilities

Schlumberger Ltd., 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 26,598 25,146 26,225 29,945 32,136
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2 140 61 94 19 491
After Adjustment
Adjusted total liabilities 26,458 25,085 26,131 29,926 31,645

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 Noncurrent deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Schlumberger Ltd., adjusted total SLB stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total SLB stockholders’ equity 20,189 17,685 15,004 12,071 23,760
Adjustments
Less: Net deferred tax assets (liabilities)1 (140) (61) (94) (19) (491)
Add: Allowance for doubtful accounts 337 340 319 301 255
Add: Noncontrolling interests 1,170 304 282 418 416
After Adjustment
Adjusted total equity 21,836 18,390 15,699 12,809 24,922

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 assets (liabilities). See details »


Adjustments to Capitalization Table

Schlumberger Ltd., 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
Short-term borrowings and current portion of long-term debt 1,123 1,632 909 850 524
Long-term debt, excluding current portion 10,842 10,594 13,286 16,036 14,770
Total reported debt 11,965 12,226 14,195 16,886 15,294
Total SLB stockholders’ equity 20,189 17,685 15,004 12,071 23,760
Total reported capital 32,154 29,911 29,199 28,957 39,054
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities (recognized in Accounts payable and accrued liabilities)2 201 160 186 248 494
Add: Operating lease liabilities (recognized in Other Liabilities)3 609 539 628 763 917
Adjusted total debt 12,775 12,925 15,009 17,897 16,705
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (140) (61) (94) (19) (491)
Add: Allowance for doubtful accounts 337 340 319 301 255
Add: Noncontrolling interests 1,170 304 282 418 416
Adjusted total equity 21,836 18,390 15,699 12,809 24,922
After Adjustment
Adjusted total capital 34,611 31,315 30,708 30,706 41,627

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 liabilities (recognized in Accounts payable and accrued liabilities). See details »

3 Operating lease liabilities (recognized in Other Liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Reported Income

Schlumberger Ltd., adjusted net income (loss) attributable to SLB

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 SLB 4,203 3,441 1,881 (10,518) (10,137)
Adjustments
Add: Deferred income tax expense (benefit)1 28 (39) (31) (1,248) (1,011)
Add: Increase (decrease) in allowance for doubtful accounts (3) 21 18 46 6
Add: Other comprehensive income (loss) (399) (285) 1,314 (446) 184
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 72 51 47 32 30
After Adjustment
Adjusted net income (loss) 3,901 3,189 3,229 (12,134) (10,928)

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 »