Stock Analysis on Net

Ford Motor Co. (NYSE:F)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Ford Motor Co., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Operating Assets
Total assets 273,310 255,884 257,035 267,261 258,537
Less: Cash and cash equivalents 24,862 25,134 20,540 25,243 17,504
Less: Marketable securities 15,309 18,936 29,053 24,718 17,147
Less: Ford Credit finance receivables, net of allowance for credit losses 46,425 38,720 32,543 42,401 53,651
Operating assets 186,714 173,094 174,899 174,899 170,235
Operating Liabilities
Total liabilities 230,512 212,717 208,413 236,450 225,307
Less: Debt payable within one year 49,669 50,164 49,692 51,343 53,946
Less: Long-term debt payable after one year 99,562 88,805 88,400 110,341 101,361
Operating liabilities 81,281 73,748 70,321 74,766 70,000
 
Net operating assets1 105,433 99,346 104,578 100,133 100,235
Balance-sheet-based aggregate accruals2 6,087 (5,232) 4,445 (102)
Financial Ratio
Balance-sheet-based accruals ratio3 5.94% -5.13% 4.34% -0.10%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
General Motors Co. 4.95% 6.06% 11.54% 3.50%
Tesla Inc. 38.86% 25.68% 25.45% 4.94%
Balance-Sheet-Based Accruals Ratio, Sector
Automobiles & Components 9.12% 3.62% 9.68% 2.12%
Balance-Sheet-Based Accruals Ratio, Industry
Consumer Discretionary 10.97% 11.43% 14.33% 5.02%

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).

1 2023 Calculation
Net operating assets = Operating assets – Operating liabilities
= 186,71481,281 = 105,433

2 2023 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2023 – Net operating assets2022
= 105,43399,346 = 6,087

3 2023 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 6,087 ÷ [(105,433 + 99,346) ÷ 2] = 5.94%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Ford Motor Co. deteriorated earnings quality from 2022 to 2023.

Cash-Flow-Statement-Based Accruals Ratio

Ford Motor Co., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to Ford Motor Company 4,347 (1,981) 17,937 (1,279) 47
Less: Net cash provided by operating activities 14,918 6,853 15,787 24,269 17,639
Less: Net cash (used in) provided by investing activities (17,628) (4,347) 2,745 (18,615) (13,721)
Cash-flow-statement-based aggregate accruals 7,057 (4,487) (595) (6,933) (3,871)
Financial Ratio
Cash-flow-statement-based accruals ratio1 6.89% -4.40% -0.58% -6.92%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
General Motors Co. 2.42% 7.79% 8.08% 9.03%
Tesla Inc. 52.06% 41.27% 10.29% -13.36%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Automobiles & Components 9.56% 6.17% 4.81% 1.05%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Consumer Discretionary 4.37% 1.89% 10.96% 3.35%

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 2023 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 7,057 ÷ [(105,433 + 99,346) ÷ 2] = 6.89%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Ford Motor Co. deteriorated earnings quality from 2022 to 2023.