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)
Apache Corp., future operating lease payments (before adoption of FASB Topic 842)
US$ in millions
Based on: 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), 10-K (reporting date: 2011-12-31).
1 Weighted-average interest rate for Apache Corp. debt
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 5.06% |
|---|---|---|---|---|
| 2016 | 65) | 2016 | 65) | 62) |
| 2017 | 61) | 2017 | 61) | 55) |
| 2018 | 61) | 2018 | 61) | 53) |
| 2019 | 39) | 2019 | 39) | 32) |
| 2020 | 39) | 2020 | 39) | 30) |
| 2021 and thereafter | 141) | 2021 | 39) | 29) |
| 2022 | 39) | 28) | ||
| 2023 | 39) | 26) | ||
| 2024 | 24) | 15) | ||
| Total: | 406) | 406) | 330) |
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 4.31% |
|---|---|---|---|---|
| 2015 | 180) | 2015 | 180) | 173) |
| 2016 | 160) | 2016 | 160) | 147) |
| 2017 | 159) | 2017 | 159) | 140) |
| 2018 | 81) | 2018 | 81) | 68) |
| 2019 | 81) | 2019 | 81) | 66) |
| 2020 and thereafter | 151) | 2020 | 81) | 63) |
| 2021 | 70) | 52) | ||
| Total: | 812) | 812) | 709) |
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 4.87% |
|---|---|---|---|---|
| 2014 | 236) | 2014 | 236) | 225) |
| 2015 | 198) | 2015 | 198) | 180) |
| 2016 | 198) | 2016 | 198) | 172) |
| 2017 | 144) | 2017 | 144) | 119) |
| 2018 | 144) | 2018 | 144) | 114) |
| 2019 and thereafter | 157) | 2019 | 144) | 108) |
| 2020 | 13) | 9) | ||
| Total: | 1,077) | 1,077) | 927) |
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 4.66% |
|---|---|---|---|---|
| 2013 | 258) | 2013 | 258) | 247) |
| 2014 | 204) | 2014 | 204) | 186) |
| 2015 | 203) | 2015 | 203) | 177) |
| 2016 | 151) | 2016 | 151) | 126) |
| 2017 | 150) | 2017 | 150) | 119) |
| 2018 and thereafter | 190) | 2018 | 150) | 114) |
| 2019 | 40) | 29) | ||
| Total: | 1,156) | 1,156) | 998) |
Based on: 10-K (reporting date: 2012-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 5.77% |
|---|---|---|---|---|
| 2012 | 236) | 2012 | 236) | 223) |
| 2013 | 153) | 2013 | 153) | 137) |
| 2014 | 153) | 2014 | 153) | 129) |
| 2015 | 119) | 2015 | 119) | 95) |
| 2016 | 118) | 2016 | 118) | 89) |
| 2017 and thereafter | 196) | 2017 | 118) | 84) |
| 2018 | 78) | 53) | ||
| Total: | 975) | 975) | 810) |
Based on: 10-K (reporting date: 2011-12-31).
Adjustments to Financial Statements for Operating Leases
Apache Corp., adjustments to financial statements
US$ in millions
Based on: 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), 10-K (reporting date: 2011-12-31).
1, 2 Equal to total present value of future operating lease payments.
Apache Corp., Financial Data: Reported vs. Adjusted
Adjusted Financial Ratios for Operating Leases (Summary)
Apache Corp., adjusted financial ratios
Based on: 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), 10-K (reporting date: 2011-12-31).
| Financial ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | Apache Corp. adjusted total asset turnover ratio deteriorated from 2013 to 2014 but then improved from 2014 to 2015 exceeding 2013 level. |
| Adjusted debt to equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | Apache Corp. adjusted debt to equity ratio deteriorated from 2013 to 2014 and from 2014 to 2015. |
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | Apache Corp. adjusted ROA deteriorated from 2013 to 2014 and from 2014 to 2015. |
Apache Corp., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 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), 10-K (reporting date: 2011-12-31).
2015 Calculations
1 Total asset turnover = Oil and gas production revenues ÷ Total assets
= 6,383 ÷ 18,842 = 0.34
2 Adjusted total asset turnover = Oil and gas production revenues ÷ Adjusted total assets
= 6,383 ÷ 19,172 = 0.33
| Activity ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | Apache Corp. adjusted total asset turnover ratio deteriorated from 2013 to 2014 but then improved from 2014 to 2015 exceeding 2013 level. |
Adjusted Debt to Equity
Based on: 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), 10-K (reporting date: 2011-12-31).
2015 Calculations
1 Debt to equity = Total debt ÷ Total Apache shareholders’ equity
= 8,778 ÷ 2,566 = 3.42
2 Adjusted debt to equity = Adjusted total debt ÷ Total Apache shareholders’ equity
= 9,108 ÷ 2,566 = 3.55
| Solvency ratio | Description | The company |
|---|---|---|
| Adjusted debt-to-equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | Apache Corp. adjusted debt-to-equity ratio deteriorated from 2013 to 2014 and from 2014 to 2015. |
Adjusted Return on Assets (ROA)
Based on: 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), 10-K (reporting date: 2011-12-31).
2015 Calculations
1 ROA = 100 × Net income (loss) attributable to Apache shareholders ÷ Total assets
= 100 × -23,119 ÷ 18,842 = -122.70%
2 Adjusted ROA = 100 × Net income (loss) attributable to Apache shareholders ÷ Adjusted total assets
= 100 × -23,119 ÷ 19,172 = -120.58%
| Profitability ratio | Description | The company |
|---|---|---|
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | Apache Corp. adjusted ROA deteriorated from 2013 to 2014 and from 2014 to 2015. |