Stock Analysis on Net

RTX Corp. (NYSE:RTX)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

RTX Corp., 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) 162,861 161,869 158,864 161,404 162,153
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 162,861 161,869 158,864 161,404 162,153
Adjustment to Total Debt
Total debt (as reported) 41,261 43,827 31,914 31,485 31,823
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current (included in Other accrued liabilities) 367 348 356 411 482
Add: Operating lease liabilities, non-current 1,632 1,412 1,586 1,657 1,516
Total debt (adjusted) 43,260 45,587 33,856 33,553 33,821

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.


RTX Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

RTX Corp., 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 0.50 0.43 0.42 0.40 0.35
Adjusted total asset turnover 0.50 0.43 0.42 0.40 0.35
Debt to Equity2
Reported debt to equity 0.69 0.73 0.44 0.43 0.44
Adjusted debt to equity 0.72 0.76 0.47 0.46 0.47
Return on Assets3 (ROA)
Reported ROA 2.93% 1.97% 3.27% 2.39% -2.17%
Adjusted ROA 2.93% 1.97% 3.27% 2.39% -2.17%

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. RTX Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. RTX Corp. adjusted debt to equity ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. RTX Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

RTX Corp., 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)
Net sales 80,738 68,920 67,074 64,388 56,587
Total assets 162,861 161,869 158,864 161,404 162,153
Activity Ratio
Total asset turnover1 0.50 0.43 0.42 0.40 0.35
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 80,738 68,920 67,074 64,388 56,587
Adjusted total assets 162,861 161,869 158,864 161,404 162,153
Activity Ratio
Adjusted total asset turnover2 0.50 0.43 0.42 0.40 0.35

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 = Net sales ÷ Total assets
= 80,738 ÷ 162,861 = 0.50

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 80,738 ÷ 162,861 = 0.50

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. RTX Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

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 41,261 43,827 31,914 31,485 31,823
Shareowners’ equity 60,156 59,798 72,632 73,068 72,163
Solvency Ratio
Debt to equity1 0.69 0.73 0.44 0.43 0.44
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 43,260 45,587 33,856 33,553 33,821
Shareowners’ equity 60,156 59,798 72,632 73,068 72,163
Solvency Ratio
Adjusted debt to equity2 0.72 0.76 0.47 0.46 0.47

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 ÷ Shareowners’ equity
= 41,261 ÷ 60,156 = 0.69

2 Adjusted debt to equity = Adjusted total debt ÷ Shareowners’ equity
= 43,260 ÷ 60,156 = 0.72

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. RTX Corp. adjusted debt-to-equity ratio deteriorated from 2022 to 2023 but then slightly improved 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)
Net income (loss) attributable to common shareowners 4,774 3,195 5,197 3,864 (3,519)
Total assets 162,861 161,869 158,864 161,404 162,153
Profitability Ratio
ROA1 2.93% 1.97% 3.27% 2.39% -2.17%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) attributable to common shareowners 4,774 3,195 5,197 3,864 (3,519)
Adjusted total assets 162,861 161,869 158,864 161,404 162,153
Profitability Ratio
Adjusted ROA2 2.93% 1.97% 3.27% 2.39% -2.17%

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 × Net income (loss) attributable to common shareowners ÷ Total assets
= 100 × 4,774 ÷ 162,861 = 2.93%

2 Adjusted ROA = 100 × Net income (loss) attributable to common shareowners ÷ Adjusted total assets
= 100 × 4,774 ÷ 162,861 = 2.93%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. RTX Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.