Stock Analysis on Net

RTX Corp. (NYSE:RTX)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Goodwill and Intangible Asset Disclosure

RTX Corp., balance sheet: goodwill and intangible assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Goodwill 53,699 53,840 54,436 54,285 48,063
Service portfolios 2,105
Collaboration assets 5,810 5,536 5,319 5,021 4,862
Exclusivity assets 3,460 2,911 2,673 2,541
Developed technology and other 1,219 1,202 1,214 954 23,566
Customer relationships 29,605 29,775 29,982 30,241
Amortized intangible assets, gross amount 40,094 39,424 39,188 38,757 30,533
Accumulated amortization (13,358) (11,242) (9,368) (6,932) (8,403)
Amortized intangible assets, net 26,736 28,182 29,820 31,825 22,130
Trademarks and other 8,663 8,641 8,696 8,714 3,916
Indefinite-lived intangible assets 8,663 8,641 8,696 8,714 3,916
Identifiable intangible assets 35,399 36,823 38,516 40,539 26,046
Goodwill and intangible assets 89,098 90,663 92,952 94,824 74,109

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).

Item Description The company
Goodwill Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. RTX Corp. goodwill decreased from 2021 to 2022 and from 2022 to 2023.
Identifiable intangible assets Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. RTX Corp. identifiable intangible assets decreased from 2021 to 2022 and from 2022 to 2023.
Goodwill and intangible assets Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. RTX Corp. goodwill and intangible assets decreased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Goodwill

RTX Corp., 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) 161,869 158,864 161,404 162,153 139,716
Less: Goodwill 53,699 53,840 54,436 54,285 48,063
Total assets (adjusted) 108,170 105,024 106,968 107,868 91,653
Adjustment to Shareowners’ Equity
Shareowners’ equity (as reported) 59,798 72,632 73,068 72,163 41,774
Less: Goodwill 53,699 53,840 54,436 54,285 48,063
Shareowners’ equity (adjusted) 6,099 18,792 18,632 17,878 (6,289)
Adjustment to Net Income (loss) Attributable To Common Shareowners
Net income (loss) attributable to common shareowners (as reported) 3,195 5,197 3,864 (3,519) 5,537
Add: Goodwill impairment charge 3,183
Net income (loss) attributable to common shareowners (adjusted) 3,195 5,197 3,864 (336) 5,537

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).


RTX Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

RTX Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 4.64% 7.75% 6.00% -6.22% 7.19%
Adjusted net profit margin 4.64% 7.75% 6.00% -0.59% 7.19%
Total Asset Turnover
Reported total asset turnover 0.43 0.42 0.40 0.35 0.55
Adjusted total asset turnover 0.64 0.64 0.60 0.52 0.84
Financial Leverage
Reported financial leverage 2.71 2.19 2.21 2.25 3.34
Adjusted financial leverage 17.74 5.59 5.74 6.03
Return on Equity (ROE)
Reported ROE 5.34% 7.16% 5.29% -4.88% 13.25%
Adjusted ROE 52.39% 27.66% 20.74% -1.88%
Return on Assets (ROA)
Reported ROA 1.97% 3.27% 2.39% -2.17% 3.96%
Adjusted ROA 2.95% 4.95% 3.61% -0.31% 6.04%

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 net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. RTX Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. RTX Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
RTX Corp. adjusted financial leverage ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. RTX Corp. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. RTX Corp. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

RTX Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

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 income (loss) attributable to common shareowners 3,195 5,197 3,864 (3,519) 5,537
Net sales 68,920 67,074 64,388 56,587 77,046
Profitability Ratio
Net profit margin1 4.64% 7.75% 6.00% -6.22% 7.19%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to common shareowners 3,195 5,197 3,864 (336) 5,537
Net sales 68,920 67,074 64,388 56,587 77,046
Profitability Ratio
Adjusted net profit margin2 4.64% 7.75% 6.00% -0.59% 7.19%

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 Net profit margin = 100 × Net income (loss) attributable to common shareowners ÷ Net sales
= 100 × 3,195 ÷ 68,920 = 4.64%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to common shareowners ÷ Net sales
= 100 × 3,195 ÷ 68,920 = 4.64%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. RTX Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

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 68,920 67,074 64,388 56,587 77,046
Total assets 161,869 158,864 161,404 162,153 139,716
Activity Ratio
Total asset turnover1 0.43 0.42 0.40 0.35 0.55
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net sales 68,920 67,074 64,388 56,587 77,046
Adjusted total assets 108,170 105,024 106,968 107,868 91,653
Activity Ratio
Adjusted total asset turnover2 0.64 0.64 0.60 0.52 0.84

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
= 68,920 ÷ 161,869 = 0.43

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 68,920 ÷ 108,170 = 0.64

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. RTX Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Financial Leverage

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 assets 161,869 158,864 161,404 162,153 139,716
Shareowners’ equity 59,798 72,632 73,068 72,163 41,774
Solvency Ratio
Financial leverage1 2.71 2.19 2.21 2.25 3.34
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets 108,170 105,024 106,968 107,868 91,653
Adjusted shareowners’ equity 6,099 18,792 18,632 17,878 (6,289)
Solvency Ratio
Adjusted financial leverage2 17.74 5.59 5.74 6.03

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 Financial leverage = Total assets ÷ Shareowners’ equity
= 161,869 ÷ 59,798 = 2.71

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareowners’ equity
= 108,170 ÷ 6,099 = 17.74

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
RTX Corp. adjusted financial leverage ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Adjusted Return on Equity (ROE)

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 income (loss) attributable to common shareowners 3,195 5,197 3,864 (3,519) 5,537
Shareowners’ equity 59,798 72,632 73,068 72,163 41,774
Profitability Ratio
ROE1 5.34% 7.16% 5.29% -4.88% 13.25%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to common shareowners 3,195 5,197 3,864 (336) 5,537
Adjusted shareowners’ equity 6,099 18,792 18,632 17,878 (6,289)
Profitability Ratio
Adjusted ROE2 52.39% 27.66% 20.74% -1.88%

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 ROE = 100 × Net income (loss) attributable to common shareowners ÷ Shareowners’ equity
= 100 × 3,195 ÷ 59,798 = 5.34%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to common shareowners ÷ Adjusted shareowners’ equity
= 100 × 3,195 ÷ 6,099 = 52.39%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. RTX Corp. adjusted ROE 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 income (loss) attributable to common shareowners 3,195 5,197 3,864 (3,519) 5,537
Total assets 161,869 158,864 161,404 162,153 139,716
Profitability Ratio
ROA1 1.97% 3.27% 2.39% -2.17% 3.96%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to common shareowners 3,195 5,197 3,864 (336) 5,537
Adjusted total assets 108,170 105,024 106,968 107,868 91,653
Profitability Ratio
Adjusted ROA2 2.95% 4.95% 3.61% -0.31% 6.04%

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 income (loss) attributable to common shareowners ÷ Total assets
= 100 × 3,195 ÷ 161,869 = 1.97%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to common shareowners ÷ Adjusted total assets
= 100 × 3,195 ÷ 108,170 = 2.95%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. RTX Corp. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.