Stock Analysis on Net

Colgate-Palmolive Co. (NYSE:CL)

This company has been moved to the archive! The financial data has not been updated since July 28, 2023.

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

Colgate-Palmolive Co., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Adjustment to Total Assets
Total assets (as reported) 15,731 15,040 15,920 15,034 12,161
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 620
Total assets (adjusted) 15,731 15,040 15,920 15,034 12,781
Adjustment to Total Debt
Total debt (as reported) 8,766 7,245 7,601 7,847 6,366
Add: Operating lease liability (before adoption of FASB Topic 842)2 620
Add: Operating lease liabilities due in one year 108 137 137 145
Add: Long-term operating lease liabilities 397 451 476 491
Total debt (adjusted) 9,271 7,833 8,214 8,483 6,986

Based on: 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), 10-K (reporting date: 2018-12-31).

1, 2 Equal to total present value of future operating lease payments.


Colgate-Palmolive Co., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Colgate-Palmolive Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Total Asset Turnover1
Reported total asset turnover 1.14 1.16 1.03 1.04 1.28
Adjusted total asset turnover 1.14 1.16 1.03 1.04 1.22
Debt to Equity2
Reported debt to equity 21.86 11.90 10.23 67.07
Adjusted debt to equity 23.12 12.86 11.06 72.50
Return on Assets3 (ROA)
Reported ROA 11.35% 14.40% 16.93% 15.74% 19.74%
Adjusted ROA 11.35% 14.40% 16.93% 15.74% 18.78%

Based on: 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), 10-K (reporting date: 2018-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Colgate-Palmolive Co. adjusted total asset turnover ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Colgate-Palmolive Co. adjusted debt to equity ratio deteriorated from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Colgate-Palmolive Co. adjusted ROA deteriorated from 2020 to 2021 and from 2021 to 2022.

Colgate-Palmolive Co., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net sales 17,967 17,421 16,471 15,693 15,544
Total assets 15,731 15,040 15,920 15,034 12,161
Activity Ratio
Total asset turnover1 1.14 1.16 1.03 1.04 1.28
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 17,967 17,421 16,471 15,693 15,544
Adjusted total assets 15,731 15,040 15,920 15,034 12,781
Activity Ratio
Adjusted total asset turnover2 1.14 1.16 1.03 1.04 1.22

Based on: 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), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 17,967 ÷ 15,731 = 1.14

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 17,967 ÷ 15,731 = 1.14

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Colgate-Palmolive Co. adjusted total asset turnover ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Total debt 8,766 7,245 7,601 7,847 6,366
Total Colgate-Palmolive Company shareholders’ equity 401 609 743 117 (102)
Solvency Ratio
Debt to equity1 21.86 11.90 10.23 67.07
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 9,271 7,833 8,214 8,483 6,986
Total Colgate-Palmolive Company shareholders’ equity 401 609 743 117 (102)
Solvency Ratio
Adjusted debt to equity2 23.12 12.86 11.06 72.50

Based on: 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), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Debt to equity = Total debt ÷ Total Colgate-Palmolive Company shareholders’ equity
= 8,766 ÷ 401 = 21.86

2 Adjusted debt to equity = Adjusted total debt ÷ Total Colgate-Palmolive Company shareholders’ equity
= 9,271 ÷ 401 = 23.12

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Colgate-Palmolive Co. adjusted debt-to-equity ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Colgate-Palmolive Company 1,785 2,166 2,695 2,367 2,400
Total assets 15,731 15,040 15,920 15,034 12,161
Profitability Ratio
ROA1 11.35% 14.40% 16.93% 15.74% 19.74%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to Colgate-Palmolive Company 1,785 2,166 2,695 2,367 2,400
Adjusted total assets 15,731 15,040 15,920 15,034 12,781
Profitability Ratio
Adjusted ROA2 11.35% 14.40% 16.93% 15.74% 18.78%

Based on: 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), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROA = 100 × Net income attributable to Colgate-Palmolive Company ÷ Total assets
= 100 × 1,785 ÷ 15,731 = 11.35%

2 Adjusted ROA = 100 × Net income attributable to Colgate-Palmolive Company ÷ Adjusted total assets
= 100 × 1,785 ÷ 15,731 = 11.35%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Colgate-Palmolive Co. adjusted ROA deteriorated from 2020 to 2021 and from 2021 to 2022.