Stock Analysis on Net

AT&T Inc. (NYSE:T)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

AT&T Inc., adjustment to net income (loss) attributable to AT&T

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to AT&T (as reported) 14,400 (8,524) 20,081 (5,176) 13,903
Add: Securities 33 (135) (66) 63 50
Net income (loss) attributable to AT&T (adjusted) 14,433 (8,659) 20,015 (5,113) 13,953

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).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

AT&T Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 11.76% -7.06% 11.89% -3.01% 7.67%
Adjusted net profit margin 11.79% -7.17% 11.85% -2.98% 7.70%
Return on Equity (ROE)
Reported ROE 13.94% -8.74% 12.07% -3.20% 7.55%
Adjusted ROE 13.97% -8.88% 12.03% -3.16% 7.57%
Return on Assets (ROA)
Reported ROA 3.54% -2.12% 3.64% -0.98% 2.52%
Adjusted ROA 3.55% -2.15% 3.63% -0.97% 2.53%

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).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. AT&T Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. AT&T Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. AT&T Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

AT&T Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to AT&T 14,400 (8,524) 20,081 (5,176) 13,903
Operating revenues 122,428 120,741 168,864 171,760 181,193
Profitability Ratio
Net profit margin1 11.76% -7.06% 11.89% -3.01% 7.67%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to AT&T 14,433 (8,659) 20,015 (5,113) 13,953
Operating revenues 122,428 120,741 168,864 171,760 181,193
Profitability Ratio
Adjusted net profit margin2 11.79% -7.17% 11.85% -2.98% 7.70%

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).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to AT&T ÷ Operating revenues
= 100 × 14,400 ÷ 122,428 = 11.76%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to AT&T ÷ Operating revenues
= 100 × 14,433 ÷ 122,428 = 11.79%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. AT&T Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to AT&T 14,400 (8,524) 20,081 (5,176) 13,903
Stockholders’ equity attributable to AT&T 103,297 97,500 166,332 161,673 184,221
Profitability Ratio
ROE1 13.94% -8.74% 12.07% -3.20% 7.55%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to AT&T 14,433 (8,659) 20,015 (5,113) 13,953
Stockholders’ equity attributable to AT&T 103,297 97,500 166,332 161,673 184,221
Profitability Ratio
Adjusted ROE2 13.97% -8.88% 12.03% -3.16% 7.57%

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).

2023 Calculations

1 ROE = 100 × Net income (loss) attributable to AT&T ÷ Stockholders’ equity attributable to AT&T
= 100 × 14,400 ÷ 103,297 = 13.94%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to AT&T ÷ Stockholders’ equity attributable to AT&T
= 100 × 14,433 ÷ 103,297 = 13.97%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. AT&T Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to AT&T 14,400 (8,524) 20,081 (5,176) 13,903
Total assets 407,060 402,853 551,622 525,761 551,669
Profitability Ratio
ROA1 3.54% -2.12% 3.64% -0.98% 2.52%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to AT&T 14,433 (8,659) 20,015 (5,113) 13,953
Total assets 407,060 402,853 551,622 525,761 551,669
Profitability Ratio
Adjusted ROA2 3.55% -2.15% 3.63% -0.97% 2.53%

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).

2023 Calculations

1 ROA = 100 × Net income (loss) attributable to AT&T ÷ Total assets
= 100 × 14,400 ÷ 407,060 = 3.54%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to AT&T ÷ Total assets
= 100 × 14,433 ÷ 407,060 = 3.55%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. AT&T Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.