Stock Analysis on Net

Ford Motor Co. (NYSE:F)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Ford Motor Co., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 121,481 116,476 108,996 116,744 114,047
Adjustments
Add: Allowances for doubtful receivables 69 93 47 57 49
After Adjustment
Adjusted current assets 121,550 116,569 109,043 116,801 114,096

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).


Adjustments to Total Assets

Ford Motor Co., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 273,310 255,884 257,035 267,261 258,537
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances for doubtful receivables 69 93 47 57 49
Less: Deferred tax assets2 16,985 15,552 13,796 12,423 11,863
After Adjustment
Adjusted total assets 256,394 240,425 243,286 254,895 246,723

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 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

Ford Motor Co., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 101,531 96,866 90,727 97,192 98,132
Adjustments
Less: Current deferred revenue 2,515 2,404 2,349 2,161 2,091
After Adjustment
Adjusted current liabilities 99,016 94,462 88,378 95,031 96,041

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).


Adjustments to Total Liabilities

Ford Motor Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 230,512 212,717 208,413 236,450 225,307
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 1,005 1,549 1,581 538 490
Less: Deferred revenue 7,566 7,287 7,032 6,720 6,282
After Adjustment
Adjusted total liabilities 221,941 203,881 199,800 229,192 218,535

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Ford Motor Co., adjusted equity attributable to Ford Motor Company

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Equity attributable to Ford Motor Company 42,773 43,242 48,519 30,690 33,185
Adjustments
Less: Net deferred tax assets (liabilities)1 15,980 14,003 12,215 11,885 11,373
Add: Allowances for doubtful receivables 69 93 47 57 49
Add: Deferred revenue 7,566 7,287 7,032 6,720 6,282
Add: Equity attributable to noncontrolling interests 25 (75) 103 121 45
After Adjustment
Adjusted total equity 34,453 36,544 43,486 25,703 28,188

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 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Ford Motor Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Debt payable within one year 49,669 50,164 49,692 51,343 53,946
Long-term debt payable after one year 99,562 88,805 88,400 110,341 101,361
Total reported debt 149,231 138,969 138,092 161,684 155,307
Equity attributable to Ford Motor Company 42,773 43,242 48,519 30,690 33,185
Total reported capital 192,004 182,211 186,611 192,374 188,492
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities2 481 404 345 323 367
Add: Non-current operating lease liabilities3 1,395 1,101 1,048 991 1,047
Adjusted total debt 151,107 140,474 139,485 162,998 156,721
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 15,980 14,003 12,215 11,885 11,373
Add: Allowances for doubtful receivables 69 93 47 57 49
Add: Deferred revenue 7,566 7,287 7,032 6,720 6,282
Add: Equity attributable to noncontrolling interests 25 (75) 103 121 45
Adjusted total equity 34,453 36,544 43,486 25,703 28,188
After Adjustment
Adjusted total capital 185,560 177,018 182,971 188,701 184,909

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Non-current operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

Ford Motor Co., adjusted company revenues excluding Ford Credit

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Company revenues excluding Ford Credit 165,901 149,079 126,268 115,941 143,640
Adjustment
Add: Increase (decrease) in deferred revenue 279 255 312 438 202
After Adjustment
Adjusted company revenues excluding Ford Credit 166,180 149,334 126,580 116,379 143,842

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).


Adjustments to Reported Income

Ford Motor Co., adjusted net income (loss) attributable to Ford Motor Company

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income (loss) attributable to Ford Motor Company 4,347 (1,981) 17,937 (1,279) 47
Adjustments
Add: Deferred income tax expense (benefit)1 (1,601) (1,836) (856) (326) (1,394)
Add: Increase (decrease) in allowances for doubtful receivables (24) 46 (10) 8 (45)
Add: Increase (decrease) in deferred revenue 279 255 312 438 202
Add: Other comprehensive income (loss), net of tax 298 (1,004) (41) (567) (362)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (17) (175) (23) 2 37
After Adjustment
Adjusted net income (loss) 3,282 (4,695) 17,319 (1,724) (1,515)

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 Deferred income tax expense (benefit). See details »