Stock Analysis on Net

AT&T Inc. (NYSE:T)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

AT&T Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 36,458 33,108 59,997 52,008 54,761
Adjustments
Add: Allowance for credit loss 499 588 771 1,221 1,235
After Adjustment
Adjusted current assets 36,957 33,696 60,768 53,229 55,996

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).


Adjustments to Total Assets

AT&T Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 407,060 402,853 551,622 525,761 551,669
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for credit loss 499 588 771 1,221 1,235
Less: Noncurrent deferred tax assets2 83 86 230 198 168
After Adjustment
Adjusted total assets 407,476 403,355 552,163 526,784 552,736

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

2 Noncurrent deferred tax assets. See details »


Adjustments to Total Liabilities

AT&T Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 287,645 296,396 367,767 346,521 349,735
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2 58,666 57,032 65,226 60,472 59,502
After Adjustment
Adjusted total liabilities 228,979 239,364 302,541 286,049 290,233

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

2 Noncurrent deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

AT&T Inc., adjusted stockholders’ equity attributable to AT&T

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Stockholders’ equity attributable to AT&T 103,297 97,500 166,332 161,673 184,221
Adjustments
Less: Net deferred tax assets (liabilities)1 (58,583) (56,946) (64,996) (60,274) (59,334)
Add: Allowance for credit loss 499 588 771 1,221 1,235
Add: Redeemable noncontrolling interest 1,973
Add: Noncontrolling interest 14,145 8,957 17,523 17,567 17,713
After Adjustment
Adjusted total stockholders’ equity 178,497 163,991 249,622 240,735 262,503

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 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

AT&T Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Debt maturing within one year 9,477 7,467 24,630 3,470 11,838
Long-term debt, excluding maturing within one year 127,854 128,423 152,724 153,775 151,309
Total reported debt 137,331 135,890 177,354 157,245 163,147
Stockholders’ equity attributable to AT&T 103,297 97,500 166,332 161,673 184,221
Total reported capital 240,628 233,390 343,686 318,918 347,368
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accounts payable and accrued liabilities)2 3,524 3,547 3,706 3,537 3,451
Add: Noncurrent operating lease liabilities3 17,568 18,659 21,261 22,202 21,804
Adjusted total debt 158,423 158,096 202,321 182,984 188,402
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (58,583) (56,946) (64,996) (60,274) (59,334)
Add: Allowance for credit loss 499 588 771 1,221 1,235
Add: Redeemable noncontrolling interest 1,973
Add: Noncontrolling interest 14,145 8,957 17,523 17,567 17,713
Adjusted total stockholders’ equity 178,497 163,991 249,622 240,735 262,503
After Adjustment
Adjusted total capital 336,920 322,087 451,943 423,719 450,905

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

2 Current operating lease liabilities (included in Accounts payable and accrued liabilities). See details »

3 Noncurrent operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Reported Income

AT&T Inc., adjusted net income (loss) attributable to AT&T

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income (loss) attributable to AT&T 14,400 (8,524) 20,081 (5,176) 13,903
Adjustments
Add: Deferred income tax expense (benefit)1 1,456 3,074 5,504 1,245 1,701
Add: Increase (decrease) in allowance for credit loss (89) (70) (450) (14) 328
Less: Loss from discontinued operations, net of tax (181)
Add: Other comprehensive income (loss), net of tax (466) (763) (803) (1,199) 1,212
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 1,223 1,469 1,396 1,296 1,063
After Adjustment
Adjusted net income (loss) 16,524 (4,633) 25,728 (3,848) 18,207

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 Deferred income tax expense (benefit). See details »