RECENT POSTS
Friday, March 22, 2019
Our New Master Class Video

Thursday, March 21, 2019
Tech Data’s Goodwill Adjustment

Tuesday, March 19, 2019
There’s Taxes, and There’s Taxes

Saturday, March 16, 2019
Adventures in Tax Cuts and Net Income

Monday, March 11, 2019
Big Moves in Goodwill, Intangible Value

Friday, March 8, 2019
CVS, Goodwill, and Enterprise Value

Thursday, February 28, 2019
Summary of Our Goodwill Research/ How-To

Wednesday, February 27, 2019
What Does ‘Other’ Mean? An Example

Thursday, February 21, 2019
Another Tale, Buried in the Footnotes

Wednesday, February 13, 2019
Low Latency Calcbench

Monday, February 11, 2019
Now Streaming on Hulu: Red Ink

Thursday, February 7, 2019
Early Look at 2018 Tax Decline

Wednesday, February 6, 2019
You Revised WHAT, Netflix?

Thursday, January 31, 2019
Talking About Huawei Exposure

Wednesday, January 30, 2019
Another Discrepancy in Reported Numbers

Wednesday, January 30, 2019
Finding Revised Facts: Hertz Edition

Wednesday, January 23, 2019
GE Commercial Aviation Services: Bringing Numbers to Light

Monday, January 21, 2019
Differences in Earnings Releases and 10-Ks

Wednesday, January 16, 2019
The Importance of Textual Analysis

Tuesday, January 8, 2019
A Look at Climate Change Disclosures

Archive  |  Search:
Off Balance Sheet Debt
Tuesday, July 7, 2015

A few weeks ago at Calcbench, we published a report on Operating Leases in the S&P500. The picture below is an illustration of why we think this topic is relevant and more to the point, shows the leverage that exists in the retail sector. This leverage doesn’t sit on the balance sheets of firms. 

Is this a problem?  Perhaps. But if you are delving into the profits of retailers, it is a detail that you cannot ignore. 

On the y-axis of the above graph are the firms with the highest operating lease commitments (present valued and in dollars) to total liabilities on their balance sheet. 

 The top 10 firms in order are: 

  1.  Chipotle Mexican Grill Inc 
  2. Urban Outfitters Inc 
  3. Whole Foods Market Inc
  4. Tractor Supply Co
  5. Family Dollar Stores Inc 
  6. Walgreens Boots Alliance, Inc. 
  7. Dollar Tree Inc 
  8. Gap Inc 
  9. Ross Stores Inc 
  10. Tjx Companies Inc 

On the x-axis of the graph are the implied lease years exist for each firm. This is found by taking average of the dollar amounts of the operating leases in years 1 through 5 and dividing that number into the thereafter number. So in the case of Whole Foods Market, you will find that in 2014, they declared that there were 5.95 billion dollars of operating lease commitments in the years after 2019. Based on an average annual expense of $465 Million in operating leases from 2014 through 2019, we find that there are (5948/464.8) or 12.8 years of payments beyond 2019, so roughly 17-18 years of leases on average. 


The top 10 firms in terms of implied years of operating leases are below:

  1. KOHLS Corp 
  2. Target Corp 
  3. Whole Foods Market Inc 
  4. Costco Wholesale Corp 
  5. Firstenergy Corp 
  6. Macy’s, Inc. 
  7. Chipotle Mexican Grill 
  8. Walgreens Boots Alliance, Inc. 
  9. Pinnacle West Capital Corp 
  10. Vertex Pharmaceuticals Inc

What does this all mean? Aggressive management? Smart financing? Something else? Get in touch if you want my opinion.


FREE Calcbench Premium
Two Week Trial

Research Financial & Accounting Data Like Never Before. More features and try our Excel add-in. Sign up now to try the Premium Suite.