Stock Analysis on Net

Eaton Corp. plc (NYSE:ETN)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Eaton Corp. plc, 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) 38,432 35,014 34,027 31,824 32,805
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 38,432 35,014 34,027 31,824 32,805
Adjustment to Total Debt
Total debt (as reported) 9,269 8,655 8,579 8,058 8,322
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (included in Other current liabilities) 135 127 120 116 121
Add: Noncurrent operating lease liabilities 533 459 337 326 331
Total debt (adjusted) 9,937 9,241 9,036 8,500 8,774

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.


Eaton Corp. plc, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Eaton Corp. plc, 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 0.60 0.59 0.58 0.56 0.65
Adjusted total asset turnover 0.60 0.59 0.58 0.56 0.65
Debt to Equity2
Reported debt to equity 0.49 0.51 0.52 0.54 0.52
Adjusted debt to equity 0.52 0.54 0.55 0.57 0.55
Return on Assets3 (ROA)
Reported ROA 8.37% 7.03% 6.30% 4.43% 6.74%
Adjusted ROA 8.37% 7.03% 6.30% 4.43% 6.74%

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. Eaton Corp. plc 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. Eaton Corp. plc adjusted debt to equity ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Eaton Corp. plc adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Eaton Corp. plc, 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 23,196 20,752 19,628 17,858 21,390
Total assets 38,432 35,014 34,027 31,824 32,805
Activity Ratio
Total asset turnover1 0.60 0.59 0.58 0.56 0.65
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 23,196 20,752 19,628 17,858 21,390
Adjusted total assets 38,432 35,014 34,027 31,824 32,805
Activity Ratio
Adjusted total asset turnover2 0.60 0.59 0.58 0.56 0.65

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
= 23,196 ÷ 38,432 = 0.60

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 23,196 ÷ 38,432 = 0.60

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Eaton Corp. plc 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 9,269 8,655 8,579 8,058 8,322
Total Eaton shareholders’ equity 19,036 17,038 16,413 14,930 16,082
Solvency Ratio
Debt to equity1 0.49 0.51 0.52 0.54 0.52
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 9,937 9,241 9,036 8,500 8,774
Total Eaton shareholders’ equity 19,036 17,038 16,413 14,930 16,082
Solvency Ratio
Adjusted debt to equity2 0.52 0.54 0.55 0.57 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 Debt to equity = Total debt ÷ Total Eaton shareholders’ equity
= 9,269 ÷ 19,036 = 0.49

2 Adjusted debt to equity = Adjusted total debt ÷ Total Eaton shareholders’ equity
= 9,937 ÷ 19,036 = 0.52

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Eaton Corp. plc adjusted debt-to-equity ratio 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 attributable to Eaton ordinary shareholders 3,218 2,462 2,144 1,410 2,211
Total assets 38,432 35,014 34,027 31,824 32,805
Profitability Ratio
ROA1 8.37% 7.03% 6.30% 4.43% 6.74%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to Eaton ordinary shareholders 3,218 2,462 2,144 1,410 2,211
Adjusted total assets 38,432 35,014 34,027 31,824 32,805
Profitability Ratio
Adjusted ROA2 8.37% 7.03% 6.30% 4.43% 6.74%

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 attributable to Eaton ordinary shareholders ÷ Total assets
= 100 × 3,218 ÷ 38,432 = 8.37%

2 Adjusted ROA = 100 × Net income attributable to Eaton ordinary shareholders ÷ Adjusted total assets
= 100 × 3,218 ÷ 38,432 = 8.37%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Eaton Corp. plc adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.