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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 18,570 17,718 15,003 12,654 12,919
Adjustments
Add: Allowance for doubtful accounts 325 337 340 319 301
After Adjustment
Adjusted current assets 18,895 18,055 15,343 12,973 13,220

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).


Adjustments to Total Assets

Schlumberger Ltd., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets 48,935 47,957 43,135 41,511 42,434
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 325 337 340 319 301
After Adjustment
Adjusted total assets 49,260 48,294 43,475 41,830 42,735

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 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 26,585 26,598 25,146 26,225 29,945
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2 67 140 61 94 19
After Adjustment
Adjusted total liabilities 26,518 26,458 25,085 26,131 29,926

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 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total SLB stockholders’ equity 21,130 20,189 17,685 15,004 12,071
Adjustments
Less: Net deferred tax assets (liabilities)1 (67) (140) (61) (94) (19)
Add: Allowance for doubtful accounts 325 337 340 319 301
Add: Noncontrolling interests 1,220 1,170 304 282 418
After Adjustment
Adjusted total equity 22,742 21,836 18,390 15,699 12,809

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 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Schlumberger Ltd., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Short-term borrowings and current portion of long-term debt 1,051 1,123 1,632 909 850
Long-term debt, excluding current portion 11,023 10,842 10,594 13,286 16,036
Total reported debt 12,074 11,965 12,226 14,195 16,886
Total SLB stockholders’ equity 21,130 20,189 17,685 15,004 12,071
Total reported capital 33,204 32,154 29,911 29,199 28,957
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)2 186 201 160 186 248
Add: Operating lease liabilities (recognized in Other Liabilities)3 556 609 539 628 763
Adjusted total debt 12,816 12,775 12,925 15,009 17,897
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (67) (140) (61) (94) (19)
Add: Allowance for doubtful accounts 325 337 340 319 301
Add: Noncontrolling interests 1,220 1,170 304 282 418
Adjusted total equity 22,742 21,836 18,390 15,699 12,809
After Adjustment
Adjusted total capital 35,558 34,611 31,315 30,708 30,706

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 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income (loss) attributable to SLB 4,461 4,203 3,441 1,881 (10,518)
Adjustments
Add: Deferred income tax expense (benefit)1 (41) 28 (39) (31) (1,248)
Add: Increase (decrease) in allowance for doubtful accounts (12) (3) 21 18 46
Add: Other comprehensive income (loss) (696) (399) (285) 1,314 (446)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 118 72 51 47 32
After Adjustment
Adjusted net income (loss) 3,830 3,901 3,189 3,229 (12,134)

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 Deferred income tax expense (benefit). See details »