Stock Analysis on Net

ConocoPhillips (NYSE:COP)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

ConocoPhillips, balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Operating Assets
Total assets 122,780 95,924 93,829 90,661 62,618
Less: Cash and cash equivalents 5,607 5,635 6,458 5,028 2,991
Less: Short-term investments 507 971 2,785 446 3,609
Less: Investment in Cenovus Energy 1,117 1,256
Operating assets 116,666 89,318 84,586 84,070 54,762
Operating Liabilities
Total liabilities 57,984 46,645 45,826 45,255 32,769
Less: Short-term debt 1,035 1,074 417 1,200 619
Less: Long-term debt 23,289 17,863 16,226 18,734 14,750
Operating liabilities 33,660 27,708 29,183 25,321 17,400
 
Net operating assets1 83,006 61,610 55,403 58,749 37,362
Balance-sheet-based aggregate accruals2 21,396 6,207 (3,346) 21,387
Financial Ratio
Balance-sheet-based accruals ratio3 29.59% 10.61% -5.86% 44.50%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp. -2.10% 5.21% 0.03% -3.43%
Exxon Mobil Corp. 26.07% 3.91% -1.19% -4.87%
Occidental Petroleum Corp. 18.30% -0.56% 3.65% -11.15%
Balance-Sheet-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels 17.00% 4.71% -0.84% -0.16%
Balance-Sheet-Based Accruals Ratio, Industry
Energy 16.21% 4.84% -0.61% -0.16%

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).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 116,66633,660 = 83,006

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 83,00661,610 = 21,396

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 21,396 ÷ [(83,006 + 61,610) ÷ 2] = 29.59%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, ConocoPhillips deteriorated earnings quality from 2023 to 2024.

Cash-Flow-Statement-Based Accruals Ratio

ConocoPhillips, cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) attributable to ConocoPhillips 9,245 10,957 18,680 8,079 (2,701)
Less: Net cash provided by operating activities 20,124 19,965 28,314 16,996 4,802
Less: Net cash used in investing activities (11,150) (12,000) (8,741) (8,544) (4,121)
Cash-flow-statement-based aggregate accruals 271 2,992 (893) (373) (3,382)
Financial Ratio
Cash-flow-statement-based accruals ratio1 0.37% 5.11% -1.56% -0.78%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp. -2.83% 0.58% -1.22% -4.57%
Exxon Mobil Corp. -0.55% -0.04% -2.93% -6.69%
Occidental Petroleum Corp. 11.03% -1.30% 2.84% -13.52%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels -0.02% 0.66% -1.62% -6.08%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Energy 0.15% 0.69% -1.32% -6.12%

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).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 271 ÷ [(83,006 + 61,610) ÷ 2] = 0.37%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, ConocoPhillips improved earnings quality from 2023 to 2024.