Stock Analysis on Net

RTX Corp. (NYSE:RTX)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 161,869 158,864 161,404 162,153 139,716
Adjustment to Total Debt
Total debt (as reported) 43,827 31,914 31,485 31,823 43,648
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current (included in Other accrued liabilities) 348 356 411 482 544
Add: Operating lease liabilities, non-current 1,412 1,586 1,657 1,516 2,144
Total debt (adjusted) 45,587 33,856 33,553 33,821 46,336

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.


RTX Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

RTX Corp., 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 0.43 0.42 0.40 0.35 0.55
Adjusted total asset turnover 0.43 0.42 0.40 0.35 0.55
Debt to Equity2
Reported debt to equity 0.73 0.44 0.43 0.44 1.04
Adjusted debt to equity 0.76 0.47 0.46 0.47 1.11
Return on Assets3 (ROA)
Reported ROA 1.97% 3.27% 2.39% -2.17% 3.96%
Adjusted ROA 1.97% 3.27% 2.39% -2.17% 3.96%

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. RTX Corp. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. RTX Corp. adjusted debt to equity ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as 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 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 Operating Leases
Selected Financial Data (US$ in millions)
Net sales 68,920 67,074 64,388 56,587 77,046
Adjusted total assets 161,869 158,864 161,404 162,153 139,716
Activity Ratio
Adjusted total asset turnover2 0.43 0.42 0.40 0.35 0.55

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 ÷ 161,869 = 0.43

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 and 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 43,827 31,914 31,485 31,823 43,648
Shareowners’ equity 59,798 72,632 73,068 72,163 41,774
Solvency Ratio
Debt to equity1 0.73 0.44 0.43 0.44 1.04
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 45,587 33,856 33,553 33,821 46,336
Shareowners’ equity 59,798 72,632 73,068 72,163 41,774
Solvency Ratio
Adjusted debt to equity2 0.76 0.47 0.46 0.47 1.11

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 ÷ Shareowners’ equity
= 43,827 ÷ 59,798 = 0.73

2 Adjusted debt to equity = Adjusted total debt ÷ Shareowners’ equity
= 45,587 ÷ 59,798 = 0.76

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. RTX Corp. adjusted debt-to-equity ratio deteriorated 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 Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) attributable to common shareowners 3,195 5,197 3,864 (3,519) 5,537
Adjusted total assets 161,869 158,864 161,404 162,153 139,716
Profitability Ratio
Adjusted ROA2 1.97% 3.27% 2.39% -2.17% 3.96%

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

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