Stock Analysis on Net

Abbott Laboratories (NYSE:ABT)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Abbott Laboratories, 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) 73,214 74,438 75,196 72,548 67,887
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 73,214 74,438 75,196 72,548 67,887
Adjustment to Total Debt
Total debt (as reported) 14,679 16,773 18,050 18,747 18,139
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liability, current (included in Other accrued liabilities) 245 230 245 241 205
Add: Operating lease liability, non-current 949 943 956 902 755
Total debt (adjusted) 15,873 17,946 19,251 19,890 19,099

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.


Abbott Laboratories, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Abbott Laboratories, 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 0.55 0.59 0.57 0.48 0.47
Adjusted total asset turnover 0.55 0.59 0.57 0.48 0.47
Debt to Equity2
Reported debt to equity 0.38 0.46 0.50 0.57 0.58
Adjusted debt to equity 0.41 0.49 0.54 0.61 0.61
Return on Assets3 (ROA)
Reported ROA 7.82% 9.31% 9.40% 6.20% 5.43%
Adjusted ROA 7.82% 9.31% 9.40% 6.20% 5.43%

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

Abbott Laboratories, 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)
Net sales 40,109 43,653 43,075 34,608 31,904
Total assets 73,214 74,438 75,196 72,548 67,887
Activity Ratio
Total asset turnover1 0.55 0.59 0.57 0.48 0.47
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 40,109 43,653 43,075 34,608 31,904
Adjusted total assets 73,214 74,438 75,196 72,548 67,887
Activity Ratio
Adjusted total asset turnover2 0.55 0.59 0.57 0.48 0.47

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 = Net sales ÷ Total assets
= 40,109 ÷ 73,214 = 0.55

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 40,109 ÷ 73,214 = 0.55

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Abbott Laboratories adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly 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 14,679 16,773 18,050 18,747 18,139
Total Abbott shareholders’ investment 38,603 36,686 35,802 32,784 31,088
Solvency Ratio
Debt to equity1 0.38 0.46 0.50 0.57 0.58
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 15,873 17,946 19,251 19,890 19,099
Total Abbott shareholders’ investment 38,603 36,686 35,802 32,784 31,088
Solvency Ratio
Adjusted debt to equity2 0.41 0.49 0.54 0.61 0.61

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 ÷ Total Abbott shareholders’ investment
= 14,679 ÷ 38,603 = 0.38

2 Adjusted debt to equity = Adjusted total debt ÷ Total Abbott shareholders’ investment
= 15,873 ÷ 38,603 = 0.41

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Abbott Laboratories adjusted debt-to-equity ratio improved from 2021 to 2022 and 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 earnings 5,723 6,933 7,071 4,495 3,687
Total assets 73,214 74,438 75,196 72,548 67,887
Profitability Ratio
ROA1 7.82% 9.31% 9.40% 6.20% 5.43%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net earnings 5,723 6,933 7,071 4,495 3,687
Adjusted total assets 73,214 74,438 75,196 72,548 67,887
Profitability Ratio
Adjusted ROA2 7.82% 9.31% 9.40% 6.20% 5.43%

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 earnings ÷ Total assets
= 100 × 5,723 ÷ 73,214 = 7.82%

2 Adjusted ROA = 100 × Net earnings ÷ Adjusted total assets
= 100 × 5,723 ÷ 73,214 = 7.82%

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