Stock Analysis on Net

Carrier Global Corp. (NYSE:CARR)

This company has been moved to the archive! The financial data has not been updated since April 26, 2023.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Carrier Global Corp., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 9,879 11,407 8,524
Adjustments
Add: Allowance for expected credit losses 117 88 89
Add: LIFO reserve1 199 141 118
After Adjustment
Adjusted current assets 10,195 11,636 8,731

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 LIFO reserve. See details »


The analysis of the financial data reveals fluctuations in both current assets and adjusted current assets over the three-year period ending December 31, 2022.

Current Assets
Current assets experienced a notable increase from 8,524 million US dollars as of December 31, 2020, to 11,407 million US dollars by December 31, 2021. This represents a significant growth period, likely indicating improved liquidity or asset conversion potential during 2021. However, in the following year, current assets declined to 9,879 million US dollars by December 31, 2022. While still above the 2020 level, this decrease suggests a reduction in liquid assets or those expected to be converted to cash within one year compared to the previous year.
Adjusted Current Assets
Adjusted current assets showed a similar pattern, increasing from 8,731 million US dollars in 2020 to 11,636 million US dollars in 2021, demonstrating a peak improvement in assets after adjustment for any specific considerations that may include inventory valuation, receivables adjustments, or other factors. By the end of 2022, adjusted current assets declined to 10,195 million US dollars. This decrease, while not bringing the value down to the 2020 level, indicates a lesser availability of adjusted liquid assets compared to the previous year.

Overall, the data point to a peak in both current and adjusted current assets in 2021 followed by a partial retraction in 2022. The year 2021 shows the highest asset levels, suggesting strong liquidity or asset base management during that period, while the reduction in 2022 may highlight shifts in operational strategies, asset management, or changes in the business environment affecting asset levels.

AI Ask an analyst for more



Adjustments to Total Assets

Carrier Global Corp., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets 26,086 26,172 25,093
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for expected credit losses 117 88 89
Add: LIFO reserve2 199 141 118
Less: Future income tax benefits3 612 563 449
After Adjustment
Adjusted total assets 25,790 25,838 24,851

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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

2 LIFO reserve. See details »

3 Future income tax benefits. See details »


Total assets
The total assets showed an overall increasing trend from 2020 to 2021, rising from 25,093 million US dollars to 26,172 million US dollars. However, in 2022, the total assets decreased slightly to 26,086 million US dollars, indicating a marginal contraction following the prior year's growth.
Adjusted total assets
The adjusted total assets followed a similar pattern to total assets, increasing from 24,851 million US dollars in 2020 to 25,838 million US dollars in 2021. In 2022, there was a slight decline to 25,790 million US dollars. This suggests that adjusted asset values closely mirrored the movement observed in total assets over the analyzed period.

AI Ask an analyst for more



Adjustments to Current Liabilities

Carrier Global Corp., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities 6,032 6,627 5,110
Adjustments
Less: Current restructuring reserve 24 54 49
After Adjustment
Adjusted current liabilities 6,008 6,573 5,061

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The analysis of the provided financial data for Carrier Global Corp. reveals notable trends in the company's current liabilities over the three-year period ending December 31, 2022.

Current Liabilities
There is an overall increase in current liabilities from 5,110 million US dollars in 2020 to 6,627 million US dollars in 2021. However, this upward trend reverses somewhat in 2022, with current liabilities decreasing to 6,032 million US dollars. This suggests a peak in 2021 followed by a reduction, indicating that the company may have started to manage or reduce its short-term obligations by the end of 2022.
Adjusted Current Liabilities
Adjusted current liabilities exhibit a similar pattern to total current liabilities, rising from 5,061 million US dollars in 2020 to 6,573 million US dollars in 2021, and then declining to 6,008 million US dollars in 2022. The adjustment figures consistently remain slightly lower than the total current liabilities, implying certain recalibrations or exclusions in the reported liabilities. The trend mirrors that of the unadjusted figures, highlighting a peak in liabilities in 2021 before a moderation in 2022.

Overall, the data indicate that Carrier Global Corp. experienced growth in its short-term liabilities through 2021, which may reflect expanded operations, increased borrowing, or other financial activities. The subsequent decrease in 2022 suggests improved liability management or changes in operational dynamics leading to a reduction in the obligations due within one year.

AI Ask an analyst for more



Adjustments to Total Liabilities

Carrier Global Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 18,010 19,078 18,515
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Future income tax obligations2 568 354 479
Less: Product warranty provisions 551 524 514
Less: Restructuring reserve 24 54 49
After Adjustment
Adjusted total liabilities 16,867 18,146 17,473

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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

2 Future income tax obligations. See details »


Total liabilities
The total liabilities demonstrated a slight increase from 18,515 million US dollars as of December 31, 2020, to 19,078 million US dollars as of December 31, 2021. However, by the end of December 31, 2022, total liabilities decreased to 18,010 million US dollars, signaling a reduction in the overall obligations on the company's balance sheet compared to the prior year.
Adjusted total liabilities
Adjusted total liabilities followed a similar trajectory to total liabilities. An increase was observed from 17,473 million US dollars at the end of 2020 to 18,146 million US dollars at the end of 2021. Subsequently, by the conclusion of 2022, adjusted total liabilities declined to 16,867 million US dollars. This downward movement in adjusted liabilities indicates an improvement in the company's net liability position over the last year in the dataset.
Overall analysis
The data reveals that while the company experienced a rise in both total and adjusted liabilities from 2020 to 2021, there was a reversal of that trend in 2022 with a notable reduction. The decline in liabilities in 2022 could be indicative of efforts to deleverage or manage debt more efficiently. The adjustments to total liabilities also showed a consistent pattern suggesting aligned management of both gross and adjusted obligations.

AI Ask an analyst for more


Adjustments to Stockholders’ Equity

Carrier Global Corp., adjusted equity attributable to common shareowners

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Equity attributable to common shareowners 7,758 6,767 6,252
Adjustments
Less: Future income tax benefit (payables)1 278 408 91
Add: Allowance for expected credit losses 117 88 89
Add: LIFO reserve2 199 141 118
Add: Product warranty provisions 551 524 514
Add: Restructuring reserve 24 54 49
Add: Non-controlling interest 318 327 326
After Adjustment
Adjusted total equity 8,689 7,493 7,257

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Future income tax benefit (payables). See details »

2 LIFO reserve. See details »


The financial data indicates an upward trend in equity measures over the three reported years. Both the equity attributable to common shareowners and the adjusted total equity demonstrate consistent growth year-over-year between 2020 and 2022.

Equity attributable to common shareowners
This item increased from $6,252 million in 2020 to $6,767 million in 2021, representing an approximate 8.3% growth. The upward trend continued in 2022, reaching $7,758 million, marking an increase of about 14.6% from the prior year. The escalation suggests strengthening shareholder value and potential accumulation of retained earnings or capital inflows attributable to common shareholders.
Adjusted total equity
Adjusted total equity followed a similar trajectory, increasing from $7,257 million in 2020 to $7,493 million in 2021, a growth of roughly 3.2%. The figure further expanded to $8,689 million in 2022, indicating a significant rise of approximately 16%. This consistent improvement implies enhanced total equity after adjustments, which may include considerations such as other comprehensive income or additional equity components beyond common shareowners' equity.

Overall, the steady increments in both equity measures reflect a positive financial position and potentially effective capital management over the period. The larger percentage increase in adjusted total equity in 2022 compared to the previous year could indicate changing composition or revaluation of equity components, warranting further exploration for detailed understanding.

AI Ask an analyst for more


Adjustments to Capitalization Table

Carrier Global Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current portion of long-term debt 140 183 191
Long-term debt, net of current portion 8,702 9,513 10,036
Total reported debt 8,842 9,696 10,227
Equity attributable to common shareowners 7,758 6,767 6,252
Total reported capital 16,600 16,463 16,479
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accrued liabilities)2 132 130 161
Add: Long-term operating lease liabilities3 529 527 642
Adjusted total debt 9,503 10,353 11,030
Adjustments to Equity
Less: Future income tax benefit (payables)4 278 408 91
Add: Allowance for expected credit losses 117 88 89
Add: LIFO reserve5 199 141 118
Add: Product warranty provisions 551 524 514
Add: Restructuring reserve 24 54 49
Add: Non-controlling interest 318 327 326
Adjusted total equity 8,689 7,493 7,257
After Adjustment
Adjusted total capital 18,192 17,846 18,287

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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

2 Current operating lease liabilities (included in Accrued liabilities). See details »

3 Long-term operating lease liabilities. See details »

4 Future income tax benefit (payables). See details »

5 LIFO reserve. See details »


The financial data reveals several notable trends in the debt, equity, and capital structure over the three-year period ending December 31, 2022.

Total Reported Debt
The total reported debt decreased consistently from $10,227 million in 2020 to $9,696 million in 2021, and further to $8,842 million in 2022. This represents a steady reduction in debt levels each year, reflecting a possible strategy to deleverage the company’s balance sheet.
Equity Attributable to Common Shareowners
Equity attributable to common shareholders increased from $6,252 million in 2020 to $6,767 million in 2021, and then to $7,758 million in 2022. This upward trend indicates growth in shareholder value, possibly driven by retained earnings or capital appreciation.
Total Reported Capital
Total reported capital remained relatively stable, with a slight decrease from $16,479 million in 2020 to $16,463 million in 2021, followed by a minor increase to $16,600 million in 2022. The stability suggests that changes in debt and equity were largely balancing each other out.
Adjusted Total Debt
Adjusted total debt shows a consistent decline over the period, starting at $11,030 million in 2020, decreasing to $10,353 million in 2021, and further to $9,503 million in 2022. This decline mirrors the reported debt reduction, reinforcing the company’s effective debt management.
Adjusted Total Equity
Adjusted total equity increased from $7,257 million in 2020 to $7,493 million in 2021 and rose more substantially to $8,689 million in 2022. This growth is more pronounced than the increase in reported equity, which may be due to adjustments that enhance the equity base.
Adjusted Total Capital
Adjusted total capital decreased from $18,287 million in 2020 to $17,846 million in 2021 but rose again to $18,192 million in 2022. The fluctuation here indicates some variability in the sum of adjusted debt and equity, but overall the adjusted capital approximates the level seen at the beginning of the period.

Overall, the company demonstrates a clear trend of reducing debt while increasing equity, contributing to a more robust capital structure. The stability in total reported capital suggests balanced financing strategies, whereas adjusted figures signal ongoing improvements in the underlying financial position. These movements may reflect a focus on debt reduction and strengthening shareholder equity in recent years.

AI Ask an analyst for more


Adjustments to Reported Income

Carrier Global Corp., adjusted net income attributable to common shareowners

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income attributable to common shareowners 3,534 1,664 1,982
Adjustments
Add: Deferred income tax expense (benefit)1 (124) (74) 97
Add: Increase (decrease) in allowance for expected credit losses 29 (1)
Add: Increase (decrease) in LIFO reserve2 58 23 (2)
Add: Increase (decrease) in product warranty provisions 27 10 26
Add: Increase (decrease) in restructuring reserve (30) 5 (17)
Add: Other comprehensive income (loss), net of tax (725) (244) 521
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 24 37 37
After Adjustment
Adjusted net income from operations 2,793 1,420 2,644

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Deferred income tax expense (benefit). See details »

2 Increase (decrease) in LIFO reserve. See details »


The analysis of the financial data reveals notable fluctuations across the three-year period ending in December 2022. There is a distinct divergence between the reported net income attributable to common shareowners and the adjusted net income from operations, each displaying different trends.

Net income attributable to common shareowners
The net income shows a decline from US$ 1,982 million in 2020 to US$ 1,664 million in 2021, indicating a reduction of approximately 16%. However, in 2022, the net income rebounds significantly to US$ 3,534 million, more than doubling the previous year's figure and exceeding the 2020 level. This suggests a substantial recovery or an exceptional gain impacting the net income in the latest year.
Adjusted net income from operations
In contrast, the adjusted net income from operations exhibits a different pattern, starting at US$ 2,644 million in 2020 and sharply decreasing to US$ 1,420 million in 2021, which represents a substantial decline of approximately 46%. In 2022, the adjusted net income recovers to US$ 2,793 million, surpassing the 2020 level by about 6%. This pattern illustrates a significant operational impact in 2021 followed by a strong operational recovery in 2022.

The disparity between the adjusted operational income trend and the net income trend particularly in 2022 suggests the presence of non-operational items or adjustments that have had a considerable influence on the net income figure.

Overall, the financial results indicate that 2021 was a challenging year with declines in both net income and adjusted operational earnings. The recovery in 2022 is robust, with net income growing disproportionately higher than adjusted operational income, potentially reflecting one-time events or accounting adjustments in that year. These trends should be examined further to understand underlying drivers and to assess sustainability.

AI Ask an analyst for more