Adjusted Total Debt

Includes: PFE, T
by: David Trainer

This report is one of a series on the adjustments we make to GAAP data so we can measure shareholder value accurately. This report focuses on an adjustment we make to our calculation of economic book value and our discounted cash flow model.

We've already broken down the adjustments we make to NOPAT and invested capital. Many of the adjustments in this third and final section deal with how adjustments to those two metrics affect how we calculate the present value of future cash flows. Some adjustments represent senior claims to equity holders that reduce shareholder value, while others are assets that we expect to be accretive to shareholder value. Adjusting GAAP data to measure shareholder value should be part of every investor's diligence process. Performing detailed analysis of footnotes and the MD&A is part of fulfilling fiduciary responsibilities.

Adjusted total debt is the fair value of a company's total short term, long term, and off-balance sheet debt. We use the fair value of a company's total debt in our models because as it is a better representation of a company's current and future obligations than the book value reported on the balance sheet. The fair value of a company's total debt is the current amount the company would need to pay to retire the debt and settle the claims of the creditors. This fair value of debt is subtracted from shareholder value because the firm would need to settle these claims before it could return any cash to shareholders.

We have covered off-balance sheet debt before. Companies use off-balance sheet debt as a form of financing, which can disguise their true amount of debt to investors. (FASB recently announced a proposal to enact policy in line with how we treat operating leases: as capital leases on the balance sheet.)

AT&T (NYSE:T) is a good example of a company with more debt than can be found on the balance sheet. As of its last fiscal year end, AT&T had an adjusted total debt of $101 billion. Their balance sheet only shows $72 billion of debt, for which the fair value was disclosed as $84 billion in the financial footnotes. We add $19 billion in operating lease obligations to arrive at a far more accurate $101 billion liability for total adjusted debt. Without careful research, investors would never know about off-balance sheet operating leases and fair value disclosures hidden in the footnotes. These adjustments to reported debt are critical to understanding the future cash flows available to shareholders.

Figure 1 below shows the five companies with the largest adjusted total debt removed from shareholder value in 2012, and the five companies with the largest adjusted total debt as a percent of market cap.

Figure 1: Companies With the Largest Adjusted Total Debt Removed From Shareholder Value in 2012


Sources: New Constructs, LLC and company filings. Stocks with market caps under $100 million are excluded.

However, these companies are far from the only companies that are affected by adjusted total debt. In 2012 alone, we found 2631 companies with adjusted total debt removed from shareholder value for a total adjustment value of over $4 trillion.

Since adjusted total debt decreases the amount of cash available to be returned to shareholders, companies with significant adjusted total debt will have a meaningfully lower economic book value when this adjustment is applied. For example, Pfizer (NYSE:PFE) had a total of $45 billion in adjusted total debt removed from shareholder value. This includes its $31 billion fair value of long-term debt, $6 billion in fair value short-term debt, and its $1 billion in off-balance-sheet debt. Without making this adjustment, PFE's economic book value would have been $260 billion as opposed to its adjusted value of $215 billion, and its economic book value per share would have been $36/share instead of its current $30/share.

Investors who ignore adjusted total debt are not getting a true picture of the cash available to be returned to shareholders. By adjusting total debt, one can better understand the value of the stock to shareholders. Diligence pays.

André Rouillard contributed to this report.

Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it. I have no business relationship with any company whose stock is mentioned in this article. David Trainer and André Rouillard receive no compensation to write about any specific stock, sector, or theme.