Analysis of Operating Leases
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.
Present Value of Future Operating Lease Payments (before Adoption of FASB Topic 842)
Anadarko Petroleum Corp., future operating lease payments (before adoption of FASB Topic 842)
US$ in millions
Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).
1 Weighted-average interest rate for Anadarko Petroleum Corp. debt
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 5.87% |
|---|---|---|---|---|
| 2017 | 673) | 2017 | 673) | 636) |
| 2018 | 480) | 2018 | 480) | 428) |
| 2019 | 234) | 2019 | 234) | 197) |
| 2020 | 81) | 2020 | 81) | 64) |
| 2021 | 29) | 2021 | 29) | 22) |
| 2022 | 23) | 2022 | 23) | 16) |
| Total: | 1,520) | 1,520) | 1,364) |
Based on: 10-K (reporting date: 2016-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 6.04% |
|---|---|---|---|---|
| 2016 | 806) | 2016 | 806) | 760) |
| 2017 | 604) | 2017 | 604) | 537) |
| 2018 | 352) | 2018 | 352) | 295) |
| 2019 | 228) | 2019 | 228) | 180) |
| 2020 | 86) | 2020 | 86) | 64) |
| 2021 | 41) | 2021 | 41) | 29) |
| Total: | 2,117) | 2,117) | 1,866) |
Based on: 10-K (reporting date: 2015-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 6.21% |
|---|---|---|---|---|
| 2015 | 1,022) | 2015 | 1,022) | 962) |
| 2016 | 833) | 2016 | 833) | 738) |
| 2017 | 592) | 2017 | 592) | 494) |
| 2018 | 324) | 2018 | 324) | 255) |
| 2019 | 203) | 2019 | 203) | 150) |
| 2020 | 87) | 2020 | 87) | 61) |
| Total: | 3,061) | 3,061) | 2,660) |
Based on: 10-K (reporting date: 2014-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 6.53% |
|---|---|---|---|---|
| 2014 | 964) | 2014 | 964) | 905) |
| 2015 | 948) | 2015 | 948) | 835) |
| 2016 | 755) | 2016 | 755) | 624) |
| 2017 | 525) | 2017 | 525) | 408) |
| 2018 | 309) | 2018 | 309) | 225) |
| 2019 | 189) | 2019 | 189) | 129) |
| Total: | 3,690) | 3,690) | 3,127) |
Based on: 10-K (reporting date: 2013-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 6.60% |
|---|---|---|---|---|
| 2013 | 817) | 2013 | 817) | 766) |
| 2014 | 1,001) | 2014 | 1,001) | 881) |
| 2015 | 791) | 2015 | 791) | 653) |
| 2016 | 548) | 2016 | 548) | 424) |
| 2017 | 400) | 2017 | 400) | 291) |
| 2018 and thereafter | 442) | 2018 | 400) | 273) |
| 2019 | 42) | 27) | ||
| Total: | 3,999) | 3,999) | 3,315) |
Based on: 10-K (reporting date: 2012-12-31).
Adjustments to Financial Statements for Operating Leases
Anadarko Petroleum Corp., adjustments to financial statements
US$ in millions
Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).
1, 2 Equal to total present value of future operating lease payments.
Anadarko Petroleum Corp., Financial Data: Reported vs. Adjusted
Adjusted Financial Ratios for Operating Leases (Summary)
Anadarko Petroleum Corp., adjusted financial ratios
Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).
| Financial ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | Anadarko Petroleum Corp. adjusted total asset turnover ratio deteriorated from 2014 to 2015 and from 2015 to 2016. |
| Adjusted debt to equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | Anadarko Petroleum Corp. adjusted debt to equity ratio deteriorated from 2014 to 2015 but then slightly improved from 2015 to 2016. |
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | Anadarko Petroleum Corp. adjusted ROA deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level. |
Anadarko Petroleum Corp., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).
2016 Calculations
1 Total asset turnover = Sales revenues ÷ Total assets
= 8,447 ÷ 45,564 = 0.19
2 Adjusted total asset turnover = Sales revenues ÷ Adjusted total assets
= 8,447 ÷ 46,928 = 0.18
| Activity ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | Anadarko Petroleum Corp. adjusted total asset turnover ratio deteriorated from 2014 to 2015 and from 2015 to 2016. |
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).
2016 Calculations
1 Debt to equity = Total debt ÷ Stockholders’ equity
= 15,323 ÷ 12,212 = 1.25
2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 16,687 ÷ 12,212 = 1.37
| Solvency ratio | Description | The company |
|---|---|---|
| Adjusted debt-to-equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | Anadarko Petroleum Corp. adjusted debt-to-equity ratio deteriorated from 2014 to 2015 but then slightly improved from 2015 to 2016. |
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).
2016 Calculations
1 ROA = 100 × Net income (loss) attributable to common stockholders ÷ Total assets
= 100 × -3,071 ÷ 45,564 = -6.74%
2 Adjusted ROA = 100 × Net income (loss) attributable to common stockholders ÷ Adjusted total assets
= 100 × -3,071 ÷ 46,928 = -6.54%
| Profitability ratio | Description | The company |
|---|---|---|
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | Anadarko Petroleum Corp. adjusted ROA deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level. |