Stock Analysis on Net

Caterpillar Inc. (NYSE:CAT)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Caterpillar Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 87,764 87,476 81,943 82,793 78,324
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 87,764 87,476 81,943 82,793 78,324
Adjustment to Total Debt
Total debt (as reported) 38,409 37,878 36,993 37,789 37,163
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (recognized in Other current liabilities) 143 147 151 158 163
Add: Noncurrent operating lease liabilities (recognized in Other liabilities) 459 427 428 484 457
Total debt (adjusted) 39,011 38,452 37,572 38,431 37,783

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).

1, 2 Equal to total present value of future operating lease payments.


Caterpillar Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Caterpillar Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Total Asset Turnover1
Reported total asset turnover 0.70 0.73 0.69 0.58 0.50
Adjusted total asset turnover 0.70 0.73 0.69 0.58 0.50
Debt to Equity2
Reported debt to equity 1.97 1.94 2.33 2.29 2.42
Adjusted debt to equity 2.00 1.97 2.37 2.33 2.46
Return on Assets3 (ROA)
Reported ROA 12.30% 11.81% 8.18% 7.84% 3.83%
Adjusted ROA 12.30% 11.81% 8.18% 7.84% 3.83%

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 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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Caterpillar Inc. adjusted debt to equity ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as 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 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 for Operating Leases
Selected Financial Data (US$ in millions)
Sales of Machinery, Energy & Transportation 61,363 63,869 56,574 48,188 39,022
Adjusted total assets 87,764 87,476 81,943 82,793 78,324
Activity Ratio
Adjusted total asset turnover2 0.70 0.73 0.69 0.58 0.50

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 ÷ 87,764 = 0.70

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 Debt to Equity

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 debt 38,409 37,878 36,993 37,789 37,163
Equity attributable to common shareholders 19,491 19,494 15,869 16,484 15,331
Solvency Ratio
Debt to equity1 1.97 1.94 2.33 2.29 2.42
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 39,011 38,452 37,572 38,431 37,783
Equity attributable to common shareholders 19,491 19,494 15,869 16,484 15,331
Solvency Ratio
Adjusted debt to equity2 2.00 1.97 2.37 2.33 2.46

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 Debt to equity = Total debt ÷ Equity attributable to common shareholders
= 38,409 ÷ 19,491 = 1.97

2 Adjusted debt to equity = Adjusted total debt ÷ Equity attributable to common shareholders
= 39,011 ÷ 19,491 = 2.00

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Caterpillar Inc. adjusted debt-to-equity ratio improved from 2022 to 2023 but then slightly deteriorated 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 for Operating Leases
Selected Financial Data (US$ in millions)
Profit attributable to common stockholders 10,792 10,335 6,705 6,489 2,998
Adjusted total assets 87,764 87,476 81,943 82,793 78,324
Profitability Ratio
Adjusted ROA2 12.30% 11.81% 8.18% 7.84% 3.83%

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 × Profit attributable to common stockholders ÷ Adjusted total assets
= 100 × 10,792 ÷ 87,764 = 12.30%

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