Stock Analysis on Net

AT&T Inc. (NYSE:T)

Analysis of Operating Leases

Microsoft Excel

An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.


Adjustments to Financial Statements for Operating Leases

AT&T Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 407,060 402,853 551,622 525,761 551,669
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 407,060 402,853 551,622 525,761 551,669
Adjustment to Total Debt
Total debt (as reported) 137,331 135,890 177,354 157,245 163,147
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (included in Accounts payable and accrued liabilities) 3,524 3,547 3,706 3,537 3,451
Add: Noncurrent operating lease liabilities 17,568 18,659 21,261 22,202 21,804
Total debt (adjusted) 158,423 158,096 202,321 182,984 188,402

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, 2 Equal to total present value of future operating lease payments.


AT&T Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

AT&T Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.30 0.30 0.31 0.33 0.33
Adjusted total asset turnover 0.30 0.30 0.31 0.33 0.33
Debt to Equity2
Reported debt to equity 1.33 1.39 1.07 0.97 0.89
Adjusted debt to equity 1.53 1.62 1.22 1.13 1.02
Return on Assets3 (ROA)
Reported ROA 3.54% -2.12% 3.64% -0.98% 2.52%
Adjusted ROA 3.54% -2.12% 3.64% -0.98% 2.52%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. AT&T Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. AT&T Inc. adjusted debt to equity ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted 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., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

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)
Operating revenues 122,428 120,741 168,864 171,760 181,193
Total assets 407,060 402,853 551,622 525,761 551,669
Activity Ratio
Total asset turnover1 0.30 0.30 0.31 0.33 0.33
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Operating revenues 122,428 120,741 168,864 171,760 181,193
Adjusted total assets 407,060 402,853 551,622 525,761 551,669
Activity Ratio
Adjusted total asset turnover2 0.30 0.30 0.31 0.33 0.33

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 Total asset turnover = Operating revenues ÷ Total assets
= 122,428 ÷ 407,060 = 0.30

2 Adjusted total asset turnover = Operating revenues ÷ Adjusted total assets
= 122,428 ÷ 407,060 = 0.30

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. AT&T Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Debt to Equity

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)
Total debt 137,331 135,890 177,354 157,245 163,147
Stockholders’ equity attributable to AT&T 103,297 97,500 166,332 161,673 184,221
Solvency Ratio
Debt to equity1 1.33 1.39 1.07 0.97 0.89
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 158,423 158,096 202,321 182,984 188,402
Stockholders’ equity attributable to AT&T 103,297 97,500 166,332 161,673 184,221
Solvency Ratio
Adjusted debt to equity2 1.53 1.62 1.22 1.13 1.02

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 Debt to equity = Total debt ÷ Stockholders’ equity attributable to AT&T
= 137,331 ÷ 103,297 = 1.33

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity attributable to AT&T
= 158,423 ÷ 103,297 = 1.53

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. AT&T Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

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 for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) attributable to AT&T 14,400 (8,524) 20,081 (5,176) 13,903
Adjusted total assets 407,060 402,853 551,622 525,761 551,669
Profitability Ratio
Adjusted ROA2 3.54% -2.12% 3.64% -0.98% 2.52%

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

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