Stock Analysis on Net

Caterpillar Inc. (NYSE:CAT)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Caterpillar 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) 87,476 81,943 82,793 78,324 78,453
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 87,476 81,943 82,793 78,324 78,453
Adjustment to Total Debt
Total debt (as reported) 37,878 36,993 37,789 37,163 37,657
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (recognized in Other current liabilities) 147 151 158 163 173
Add: Noncurrent operating lease liabilities (recognized in Other liabilities) 427 428 484 457 461
Total debt (adjusted) 38,452 37,572 38,431 37,783 38,291

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.


Caterpillar Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Caterpillar 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 0.73 0.69 0.58 0.50 0.65
Adjusted total asset turnover 0.73 0.69 0.58 0.50 0.65
Debt to Equity2
Reported debt to equity 1.94 2.33 2.29 2.42 2.58
Adjusted debt to equity 1.97 2.37 2.33 2.46 2.62
Return on Assets3 (ROA)
Reported ROA 11.81% 8.18% 7.84% 3.83% 7.77%
Adjusted ROA 11.81% 8.18% 7.84% 3.83% 7.77%

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. Caterpillar Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Caterpillar Inc. adjusted debt to equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Caterpillar Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Caterpillar 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)
Sales of Machinery, Energy & Transportation 63,869 56,574 48,188 39,022 50,755
Total assets 87,476 81,943 82,793 78,324 78,453
Activity Ratio
Total asset turnover1 0.73 0.69 0.58 0.50 0.65
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Sales of Machinery, Energy & Transportation 63,869 56,574 48,188 39,022 50,755
Adjusted total assets 87,476 81,943 82,793 78,324 78,453
Activity Ratio
Adjusted total asset turnover2 0.73 0.69 0.58 0.50 0.65

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 = Sales of Machinery, Energy & Transportation ÷ Total assets
= 63,869 ÷ 87,476 = 0.73

2 Adjusted total asset turnover = Sales of Machinery, Energy & Transportation ÷ Adjusted total assets
= 63,869 ÷ 87,476 = 0.73

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Caterpillar Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and 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 37,878 36,993 37,789 37,163 37,657
Equity attributable to common shareholders 19,494 15,869 16,484 15,331 14,588
Solvency Ratio
Debt to equity1 1.94 2.33 2.29 2.42 2.58
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 38,452 37,572 38,431 37,783 38,291
Equity attributable to common shareholders 19,494 15,869 16,484 15,331 14,588
Solvency Ratio
Adjusted debt to equity2 1.97 2.37 2.33 2.46 2.62

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 ÷ Equity attributable to common shareholders
= 37,878 ÷ 19,494 = 1.94

2 Adjusted debt to equity = Adjusted total debt ÷ Equity attributable to common shareholders
= 38,452 ÷ 19,494 = 1.97

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Caterpillar Inc. adjusted debt-to-equity ratio 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)
Profit attributable to common stockholders 10,335 6,705 6,489 2,998 6,093
Total assets 87,476 81,943 82,793 78,324 78,453
Profitability Ratio
ROA1 11.81% 8.18% 7.84% 3.83% 7.77%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Profit attributable to common stockholders 10,335 6,705 6,489 2,998 6,093
Adjusted total assets 87,476 81,943 82,793 78,324 78,453
Profitability Ratio
Adjusted ROA2 11.81% 8.18% 7.84% 3.83% 7.77%

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 × Profit attributable to common stockholders ÷ Total assets
= 100 × 10,335 ÷ 87,476 = 11.81%

2 Adjusted ROA = 100 × Profit attributable to common stockholders ÷ Adjusted total assets
= 100 × 10,335 ÷ 87,476 = 11.81%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Caterpillar Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.