Stock Analysis on Net

Caterpillar Inc. (NYSE:CAT)

Analysis of Inventory

Microsoft Excel

Inventory Disclosure

Caterpillar Inc., balance sheet: inventory

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Raw materials 6,681 6,492 6,370 5,528 4,021
Work-in-process 1,438 1,411 1,452 1,318 1,052
Finished goods 8,329 8,308 8,138 6,907 6,054
Supplies 379 354 310 285 275
Inventories 16,827 16,565 16,270 14,038 11,402

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Inventories Amount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer. Caterpillar Inc. inventories increased from 2022 to 2023 and from 2023 to 2024.

Adjustment to Inventory: Conversion from LIFO to FIFO

Adjusting LIFO Inventory to FIFO (Current) Cost

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Inventories
Inventories at LIFO (as reported) 16,827 16,565 16,270 14,038 11,402
Add: Inventory LIFO reserve 3,864 3,423 3,321 2,599 2,132
Inventories at FIFO (adjusted) 20,691 19,988 19,591 16,637 13,534
Adjustment to Current Assets
Current assets (as reported) 45,682 46,949 43,785 43,455 39,464
Add: Inventory LIFO reserve 3,864 3,423 3,321 2,599 2,132
Current assets (adjusted) 49,546 50,372 47,106 46,054 41,596
Adjustment to Total Assets
Total assets (as reported) 87,764 87,476 81,943 82,793 78,324
Add: Inventory LIFO reserve 3,864 3,423 3,321 2,599 2,132
Total assets (adjusted) 91,628 90,899 85,264 85,392 80,456
Adjustment to Equity Attributable To Common Shareholders
Equity attributable to common shareholders (as reported) 19,491 19,494 15,869 16,484 15,331
Add: Inventory LIFO reserve 3,864 3,423 3,321 2,599 2,132
Equity attributable to common shareholders (adjusted) 23,355 22,917 19,190 19,083 17,463
Adjustment to Profit Attributable To Common Stockholders
Profit attributable to common stockholders (as reported) 10,792 10,335 6,705 6,489 2,998
Add: Increase (decrease) in inventory LIFO reserve 441 102 722 467 46
Profit attributable to common stockholders (adjusted) 11,233 10,437 7,427 6,956 3,044

Based on: 10-K (reporting date: 2024-12-31), 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).

Caterpillar Inc. inventory value on Dec 31, 2024 would be $20,691 (in millions) if the FIFO inventory method was used instead of LIFO. Caterpillar Inc. inventories, valued on a LIFO basis, on Dec 31, 2024 were $16,827. Caterpillar Inc. inventories would have been $3,864 higher than reported on Dec 31, 2024 if the FIFO method had been used instead.


Caterpillar Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: LIFO vs. FIFO (Summary)

Caterpillar Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Current Ratio
Reported current ratio (LIFO) 1.42 1.35 1.39 1.46 1.53
Adjusted current ratio (FIFO) 1.54 1.45 1.49 1.54 1.62
Net Profit Margin
Reported net profit margin (LIFO) 17.59% 16.18% 11.85% 13.47% 7.68%
Adjusted net profit margin (FIFO) 18.31% 16.34% 13.13% 14.44% 7.80%
Total Asset Turnover
Reported total asset turnover (LIFO) 0.70 0.73 0.69 0.58 0.50
Adjusted total asset turnover (FIFO) 0.67 0.70 0.66 0.56 0.49
Financial Leverage
Reported financial leverage (LIFO) 4.50 4.49 5.16 5.02 5.11
Adjusted financial leverage (FIFO) 3.92 3.97 4.44 4.47 4.61
Return on Equity (ROE)
Reported ROE (LIFO) 55.37% 53.02% 42.25% 39.37% 19.56%
Adjusted ROE (FIFO) 48.10% 45.54% 38.70% 36.45% 17.43%
Return on Assets (ROA)
Reported ROA (LIFO) 12.30% 11.81% 8.18% 7.84% 3.83%
Adjusted ROA (FIFO) 12.26% 11.48% 8.71% 8.15% 3.78%

Based on: 10-K (reporting date: 2024-12-31), 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).

Financial ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by current liabilities. Caterpillar Inc. adjusted current ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Caterpillar Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Caterpillar Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.
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.
Caterpillar Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Caterpillar Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Caterpillar Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Caterpillar Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Current Ratio

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Current assets 45,682 46,949 43,785 43,455 39,464
Current liabilities 32,272 34,728 31,531 29,847 25,717
Liquidity Ratio
Current ratio1 1.42 1.35 1.39 1.46 1.53
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted current assets 49,546 50,372 47,106 46,054 41,596
Current liabilities 32,272 34,728 31,531 29,847 25,717
Liquidity Ratio
Adjusted current ratio2 1.54 1.45 1.49 1.54 1.62

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Current ratio = Current assets ÷ Current liabilities
= 45,682 ÷ 32,272 = 1.42

2 Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 49,546 ÷ 32,272 = 1.54

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by current liabilities. Caterpillar Inc. adjusted current ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Profit attributable to common stockholders 10,792 10,335 6,705 6,489 2,998
Sales of Machinery, Energy & Transportation 61,363 63,869 56,574 48,188 39,022
Profitability Ratio
Net profit margin1 17.59% 16.18% 11.85% 13.47% 7.68%
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted profit attributable to common stockholders 11,233 10,437 7,427 6,956 3,044
Sales of Machinery, Energy & Transportation 61,363 63,869 56,574 48,188 39,022
Profitability Ratio
Adjusted net profit margin2 18.31% 16.34% 13.13% 14.44% 7.80%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Net profit margin = 100 × Profit attributable to common stockholders ÷ Sales of Machinery, Energy & Transportation
= 100 × 10,792 ÷ 61,363 = 17.59%

2 Adjusted net profit margin = 100 × Adjusted profit attributable to common stockholders ÷ Sales of Machinery, Energy & Transportation
= 100 × 11,233 ÷ 61,363 = 18.31%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Caterpillar Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Sales of Machinery, Energy & Transportation 61,363 63,869 56,574 48,188 39,022
Total assets 87,764 87,476 81,943 82,793 78,324
Activity Ratio
Total asset turnover1 0.70 0.73 0.69 0.58 0.50
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Sales of Machinery, Energy & Transportation 61,363 63,869 56,574 48,188 39,022
Adjusted total assets 91,628 90,899 85,264 85,392 80,456
Activity Ratio
Adjusted total asset turnover2 0.67 0.70 0.66 0.56 0.49

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Total asset turnover = Sales of Machinery, Energy & Transportation ÷ Total assets
= 61,363 ÷ 87,764 = 0.70

2 Adjusted total asset turnover = Sales of Machinery, Energy & Transportation ÷ Adjusted total assets
= 61,363 ÷ 91,628 = 0.67

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Caterpillar Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 87,764 87,476 81,943 82,793 78,324
Equity attributable to common shareholders 19,491 19,494 15,869 16,484 15,331
Solvency Ratio
Financial leverage1 4.50 4.49 5.16 5.02 5.11
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted total assets 91,628 90,899 85,264 85,392 80,456
Adjusted equity attributable to common shareholders 23,355 22,917 19,190 19,083 17,463
Solvency Ratio
Adjusted financial leverage2 3.92 3.97 4.44 4.47 4.61

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Financial leverage = Total assets ÷ Equity attributable to common shareholders
= 87,764 ÷ 19,491 = 4.50

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted equity attributable to common shareholders
= 91,628 ÷ 23,355 = 3.92

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.
Caterpillar Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Profit attributable to common stockholders 10,792 10,335 6,705 6,489 2,998
Equity attributable to common shareholders 19,491 19,494 15,869 16,484 15,331
Profitability Ratio
ROE1 55.37% 53.02% 42.25% 39.37% 19.56%
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted profit attributable to common stockholders 11,233 10,437 7,427 6,956 3,044
Adjusted equity attributable to common shareholders 23,355 22,917 19,190 19,083 17,463
Profitability Ratio
Adjusted ROE2 48.10% 45.54% 38.70% 36.45% 17.43%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROE = 100 × Profit attributable to common stockholders ÷ Equity attributable to common shareholders
= 100 × 10,792 ÷ 19,491 = 55.37%

2 Adjusted ROE = 100 × Adjusted profit attributable to common stockholders ÷ Adjusted equity attributable to common shareholders
= 100 × 11,233 ÷ 23,355 = 48.10%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Caterpillar Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Profit attributable to common stockholders 10,792 10,335 6,705 6,489 2,998
Total assets 87,764 87,476 81,943 82,793 78,324
Profitability Ratio
ROA1 12.30% 11.81% 8.18% 7.84% 3.83%
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted profit attributable to common stockholders 11,233 10,437 7,427 6,956 3,044
Adjusted total assets 91,628 90,899 85,264 85,392 80,456
Profitability Ratio
Adjusted ROA2 12.26% 11.48% 8.71% 8.15% 3.78%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROA = 100 × Profit attributable to common stockholders ÷ Total assets
= 100 × 10,792 ÷ 87,764 = 12.30%

2 Adjusted ROA = 100 × Adjusted profit attributable to common stockholders ÷ Adjusted total assets
= 100 × 11,233 ÷ 91,628 = 12.26%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Caterpillar Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.