Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Meta Platforms Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal 9,569 4,934 6,094 4,971 3,297
State 775 577 874 548 523
Foreign 2,696 2,688 1,928 1,786 1,211
Current tax expense 13,040 8,199 8,896 7,305 5,031
Federal (4,709) 67 (2,776) 585 (859)
State (43) 123 (405) 43 (122)
Foreign 15 (59) (96) (19) (16)
Deferred tax expense (benefits) (4,737) 131 (3,277) 609 (997)
Provision for income taxes 8,303 8,330 5,619 7,914 4,034

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Current tax expense Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Meta Platforms Inc. current tax expense decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Deferred tax expense (benefits) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Meta Platforms Inc. deferred tax expense (benefits) increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Meta Platforms Inc. provision for income taxes increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Effective Income Tax Rate (EITR)

Meta Platforms Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State income taxes, net of federal benefit 0.70% 1.10% 1.00% 1.00% 0.80%
Share-based compensation -3.70% -0.60% 2.60% -1.70% -1.40%
Research and development tax credits -2.90% -1.50% -2.40% -1.30% -1.30%
Foreign-derived intangible income deduction -4.90% -4.30% -7.00% -3.50% -1.90%
Effect of non-U.S. operations 0.20% 0.90% 3.00% 0.90% -2.40%
Research and development capitalization 0.00% 0.00% 0.00% 0.00% -3.00%
Other 1.40% 1.00% 1.30% 0.30% 0.40%
Effective tax rate 11.80% 17.60% 19.50% 16.70% 12.20%

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Meta Platforms Inc. effective tax rate decreased from 2022 to 2023 and from 2023 to 2024.

Components of Deferred Tax Assets and Liabilities

Meta Platforms Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Loss carryforwards 289 353 234 2,443 2,437
Tax credit carryforwards 2,771 2,028 1,576 1,385 1,055
Share-based compensation 520 459 368 319 243
Accrued expenses and other liabilities 2,223 2,168 1,627 1,195 1,108
Lease liabilities 3,940 3,752 3,200 2,597 2,058
Capitalized research and development 16,743 9,292 8,175 1,691 1,922
Unrealized losses in securities and investments 115 232 489
Other 442 487 621 449 340
Deferred tax assets 27,043 18,771 16,290 10,079 9,163
Valuation allowance (3,506) (2,879) (2,493) (1,586) (1,218)
Deferred tax assets, net of valuation allowance 23,537 15,892 13,797 8,493 7,945
Depreciation and amortization (10,959) (8,320) (6,296) (4,425) (3,811)
Right-of-use assets (3,000) (2,708) (2,555) (2,339) (1,876)
Deferred tax liabilities (13,959) (11,028) (8,851) (6,764) (5,687)
Net deferred tax assets (liabilities) 9,578 4,864 4,946 1,729 2,258

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Meta Platforms Inc. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred tax assets, net of valuation allowance Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Meta Platforms Inc. deferred tax assets, net of valuation allowance increased from 2022 to 2023 and from 2023 to 2024.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Meta Platforms Inc. net deferred tax assets (liabilities) decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

Meta Platforms Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 276,054 229,623 185,727 165,987 159,316
Less: Noncurrent deferred tax assets, net 9,578 4,864 4,946 1,729 2,258
Total assets (adjusted) 266,476 224,759 180,781 164,258 157,058
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 182,637 153,168 125,713 124,879 128,290
Less: Net deferred tax assets (liabilities) 9,578 4,864 4,946 1,729 2,258
Stockholders’ equity (adjusted) 173,059 148,304 120,767 123,150 126,032
Adjustment to Net Income
Net income (as reported) 62,360 39,098 23,200 39,370 29,146
Add: Deferred income tax expense (benefit) (4,737) 131 (3,277) 609 (997)
Net income (adjusted) 57,623 39,229 19,923 39,979 28,149

Based on: 10-K (reporting date: 2024-12-31), 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).


Meta Platforms Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Meta Platforms Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 37.91% 28.98% 19.90% 33.38% 33.90%
Adjusted net profit margin 35.03% 29.08% 17.09% 33.90% 32.74%
Total Asset Turnover
Reported total asset turnover 0.60 0.59 0.63 0.71 0.54
Adjusted total asset turnover 0.62 0.60 0.65 0.72 0.55
Financial Leverage
Reported financial leverage 1.51 1.50 1.48 1.33 1.24
Adjusted financial leverage 1.54 1.52 1.50 1.33 1.25
Return on Equity (ROE)
Reported ROE 34.14% 25.53% 18.45% 31.53% 22.72%
Adjusted ROE 33.30% 26.45% 16.50% 32.46% 22.33%
Return on Assets (ROA)
Reported ROA 22.59% 17.03% 12.49% 23.72% 18.29%
Adjusted ROA 21.62% 17.45% 11.02% 24.34% 17.92%

Based on: 10-K (reporting date: 2024-12-31), 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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Meta Platforms Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Meta Platforms Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
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.
Meta Platforms Inc. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Meta Platforms Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Meta Platforms Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Meta Platforms Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 62,360 39,098 23,200 39,370 29,146
Revenue 164,501 134,902 116,609 117,929 85,965
Profitability Ratio
Net profit margin1 37.91% 28.98% 19.90% 33.38% 33.90%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 57,623 39,229 19,923 39,979 28,149
Revenue 164,501 134,902 116,609 117,929 85,965
Profitability Ratio
Adjusted net profit margin2 35.03% 29.08% 17.09% 33.90% 32.74%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Revenue
= 100 × 62,360 ÷ 164,501 = 37.91%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 57,623 ÷ 164,501 = 35.03%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Meta Platforms Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenue 164,501 134,902 116,609 117,929 85,965
Total assets 276,054 229,623 185,727 165,987 159,316
Activity Ratio
Total asset turnover1 0.60 0.59 0.63 0.71 0.54
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 164,501 134,902 116,609 117,929 85,965
Adjusted total assets 266,476 224,759 180,781 164,258 157,058
Activity Ratio
Adjusted total asset turnover2 0.62 0.60 0.65 0.72 0.55

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 164,501 ÷ 276,054 = 0.60

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 164,501 ÷ 266,476 = 0.62

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Meta Platforms Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 276,054 229,623 185,727 165,987 159,316
Stockholders’ equity 182,637 153,168 125,713 124,879 128,290
Solvency Ratio
Financial leverage1 1.51 1.50 1.48 1.33 1.24
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 266,476 224,759 180,781 164,258 157,058
Adjusted stockholders’ equity 173,059 148,304 120,767 123,150 126,032
Solvency Ratio
Adjusted financial leverage2 1.54 1.52 1.50 1.33 1.25

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 276,054 ÷ 182,637 = 1.51

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 266,476 ÷ 173,059 = 1.54

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.
Meta Platforms Inc. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 62,360 39,098 23,200 39,370 29,146
Stockholders’ equity 182,637 153,168 125,713 124,879 128,290
Profitability Ratio
ROE1 34.14% 25.53% 18.45% 31.53% 22.72%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 57,623 39,229 19,923 39,979 28,149
Adjusted stockholders’ equity 173,059 148,304 120,767 123,150 126,032
Profitability Ratio
Adjusted ROE2 33.30% 26.45% 16.50% 32.46% 22.33%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 62,360 ÷ 182,637 = 34.14%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 57,623 ÷ 173,059 = 33.30%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Meta Platforms Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 62,360 39,098 23,200 39,370 29,146
Total assets 276,054 229,623 185,727 165,987 159,316
Profitability Ratio
ROA1 22.59% 17.03% 12.49% 23.72% 18.29%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 57,623 39,229 19,923 39,979 28,149
Adjusted total assets 266,476 224,759 180,781 164,258 157,058
Profitability Ratio
Adjusted ROA2 21.62% 17.45% 11.02% 24.34% 17.92%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 62,360 ÷ 276,054 = 22.59%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 57,623 ÷ 266,476 = 21.62%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Meta Platforms Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.