Analysis of Operating Leases
An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.
Present Value of Future Operating Lease Payments (before Adoption of FASB Topic 842)
General Dynamics Corp., future operating lease payments (before adoption of FASB Topic 842)
US$ in millions
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1 Weighted-average interest rate for General Dynamics Corp. debt
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 2.94% |
|---|---|---|---|---|
| 2019 | 297) | 2019 | 297) | 289) |
| 2020 | 234) | 2020 | 234) | 221) |
| 2021 | 196) | 2021 | 196) | 180) |
| 2022 | 154) | 2022 | 154) | 137) |
| 2023 | 110) | 2023 | 110) | 95) |
| 2024 and thereafter | 698) | 2024 | 110) | 92) |
| 2025 | 110) | 90) | ||
| 2026 | 110) | 87) | ||
| 2027 | 110) | 85) | ||
| 2028 | 110) | 82) | ||
| 2029 | 110) | 80) | ||
| 2030 | 38) | 27) | ||
| Total: | 1,689) | 1,689) | 1,465) |
Based on: 10-K (reporting date: 2018-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 2.62% |
|---|---|---|---|---|
| 2018 | 258) | 2018 | 258) | 251) |
| 2019 | 215) | 2019 | 215) | 204) |
| 2020 | 148) | 2020 | 148) | 137) |
| 2021 | 118) | 2021 | 118) | 106) |
| 2022 | 94) | 2022 | 94) | 83) |
| 2023 and thereafter | 526) | 2023 | 94) | 80) |
| 2024 | 94) | 78) | ||
| 2025 | 94) | 76) | ||
| 2026 | 94) | 74) | ||
| 2027 | 94) | 73) | ||
| 2028 | 56) | 42) | ||
| Total: | 1,359) | 1,359) | 1,206) |
Based on: 10-K (reporting date: 2017-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 2.28% |
|---|---|---|---|---|
| 2017 | 241) | 2017 | 241) | 236) |
| 2018 | 195) | 2018 | 195) | 186) |
| 2019 | 144) | 2019 | 144) | 135) |
| 2020 | 92) | 2020 | 92) | 84) |
| 2021 | 72) | 2021 | 72) | 64) |
| 2022 and thereafter | 443) | 2022 | 72) | 63) |
| 2023 | 72) | 61) | ||
| 2024 | 72) | 60) | ||
| 2025 | 72) | 59) | ||
| 2026 | 72) | 57) | ||
| 2027 | 72) | 56) | ||
| 2028 | 11) | 8) | ||
| Total: | 1,187) | 1,187) | 1,070) |
Based on: 10-K (reporting date: 2016-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 2.36% |
|---|---|---|---|---|
| 2016 | 220) | 2016 | 220) | 215) |
| 2017 | 179) | 2017 | 179) | 171) |
| 2018 | 136) | 2018 | 136) | 127) |
| 2019 | 90) | 2019 | 90) | 82) |
| 2020 | 90) | 2020 | 90) | 80) |
| 2021 and thereafter | 322) | 2021 | 90) | 78) |
| 2022 | 90) | 76) | ||
| 2023 | 90) | 75) | ||
| 2024 | 52) | 42) | ||
| Total: | 1,037) | 1,037) | 946) |
Based on: 10-K (reporting date: 2015-12-31).
Adjustments to Financial Statements for Operating Leases
General Dynamics Corp., adjustments to financial statements
US$ in millions
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1, 2 Equal to total present value of future operating lease payments.
General Dynamics Corp., Financial Data: Reported vs. Adjusted
Adjusted Financial Ratios for Operating Leases (Summary)
General Dynamics Corp., adjusted financial ratios
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
| Financial ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | General Dynamics Corp. adjusted total asset turnover ratio deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019. |
| Adjusted debt to equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | General Dynamics Corp. adjusted debt to equity ratio deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019. |
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | General Dynamics Corp. adjusted ROA deteriorated from 2017 to 2018 and from 2018 to 2019. |
General Dynamics Corp., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
2019 Calculations
1 Total asset turnover = Revenue ÷ Total assets
= 39,350 ÷ 48,841 = 0.81
2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 39,350 ÷ 48,841 = 0.81
| Activity ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | General Dynamics Corp. adjusted total asset turnover ratio deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019. |
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
2019 Calculations
1 Debt to equity = Total debt ÷ Shareholders’ equity
= 11,930 ÷ 13,577 = 0.88
2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 13,433 ÷ 13,577 = 0.99
| Solvency ratio | Description | The company |
|---|---|---|
| Adjusted debt-to-equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | General Dynamics Corp. adjusted debt-to-equity ratio deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019. |
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
2019 Calculations
1 ROA = 100 × Net earnings ÷ Total assets
= 100 × 3,484 ÷ 48,841 = 7.13%
2 Adjusted ROA = 100 × Net earnings ÷ Adjusted total assets
= 100 × 3,484 ÷ 48,841 = 7.13%
| Profitability ratio | Description | The company |
|---|---|---|
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | General Dynamics Corp. adjusted ROA deteriorated from 2017 to 2018 and from 2018 to 2019. |