Reconciliation & Adjustments Dataset

All the adjustments needed to reconcile our Enhanced Value screens with your traditional screens.

Traditional Enhanced
Net Income NOPAT & Economic Earnings
EBITDA Adjusted EBITDA
Total Assets Ending Invested Capital
Book Value Ending Invested Capital
Market Value New Constructs' Enterprise Value

Net Income to NOPAT Reconciliation

GAAP Net Income

+ Total Net Non-Operating Expense Hidden in Operating Earnings

+ Reported Net Non-Operating Expense

+ Change in Total Reserves

+ Goodwill Amortization

- ESO Expense (Employee Stock Options)

+ Interest for PV of Operating Leases

+ Non-Operating Tax Adjustments

+ Net After-Tax Non-Operating Expense/Income

= NOPAT (Net Operating Profit After Tax)

Backtest Documentation
Dataset Documentation
API Documentation
Backtest Sample
Request Backtest Data

Detailed Net Income to NOPAT Reconciliation

Get more detailed information on the adjustments we make to Net Income to arrive at NOPAT.

GAAP Net Income

+ 11 Categories of Non-Operating Expense Hidden in Operating Earnings 

+ 14 Categories ofReported Net Non-Operating Expense

+ Change in Total Reserves

+ Goodwill Amortization

- ESO Expense (Employee Stock Options)

+ Interest for PV of Operating Leases

+ Non-Operating Tax Adjustments

+ 5 Categories of Net After-Tax Non-Operating Expense/Income

= NOPAT (Net Operating Profit After Tax)

Backtest Documentation
Dataset Documentation
API Documentation
Backtest Sample
Request Backtest Data

Detailed Net Income to NOPAT Reconciliation with Line Item Sums & Counts

Get very specific, line item level detail on the adjustments we make to Net Income to arrive at NOPAT.

GAAP Net Income

+ 11 Categories of Non-Operating Expense Hidden in Operating Earnings, separated by increases & decreases with counts of both

+ 14 Categories ofReported Net Non-Operating Expense, separated by increases & decreases with counts of both

+ Change in Total Reserves

+ Goodwill Amortization

- ESO Expense (Employee Stock Options)

+ Interest for PV of Operating Leases

+ Non-Operating Tax Adjustments

+ 5 Categories of Net After-Tax Non-Operating Expense/Income, separated by increases & decreases with counts of both

= NOPAT (Net Operating Profit After Tax)

Backtest Documentation
Dataset Documentation
API Documentation
Backtest Sample
Request Backtest Data

Revenue to Adjusted EBITDA Reconciliation

Total Operating Revenue

+ Total Operating Income

- Total Operating Expense

- Total Net Non-Operating Expense Hidden in Operating Earnings

- ESO Expense (Employee Stock Options)

+ Goodwill Amortization

+ Depreciation and Amortization (Cash Flow)

= Adjusted EBITDA/EBTDA

Backtest Documentation
Dataset Documentation
API Documentation
Backtest Sample
Request Backtest Data

Total Assets to Adjusted Book Value (Invested Capital) Reconciliation

Total Assets (unadjusted)

- Excess Cash

- NIBCL (Non-Interest-Bearing Current Liabilities)

+ Total Reserves

- Total Reported Operating Lease Assets

+ Off-Balance-Sheet Operating Leases

- Unconsolidated Subsidiary Assets (non-operating)

- Total Discontinued Operations Assets

+ Accumulated Goodwill Amortization

+ Accumulated Asset Write-Downs After-Tax

+ Accumulated Unrecorded Goodwill

- Total Reported Deferred Tax Assets

- Hidden Deferred Tax Assets Less Current Deferred Tax Liabilities

- Total Reported Deferred Compensation Assets

- Hidden Deferred Compensation Assets Less Current Deferred Compensation Liabilities

- Over Funded Pensions

- Accumulated OCI (Other Comprehensive Income), Including Quarterly Estimates

= Adjusted Book Value (Invested Capital)

Backtest Documentation
Dataset Documentation
API Documentation
Backtest Sample
Request Backtest Data

Accounting Book Value to Adjusted Book Value (Invested Capital) Reconciliation

Total Shareholders' Equity (Accounting Book Value)

+ Short-Term Debt and Long-Term Debt

- Total Reported Operating Lease Assets Less Operating Lease Liabilities

+ Off-Balance-Sheet Operating Leases

+ Total Non-Current Other Liabilities Less Reported Deferred Tax Liabilities

+ Total Reserves

+ Accumulated Goodwill Amortization

+ Accumulated Asset Write-Downs After-Tax

+ Accumulated Unrecorded Goodwill

- Unconsolidated Subsidiary Assets (non-operating)

- Net Assets from Discontinued Operations

- Total Reported Deferred Tax Assets Less Deferred Tax Liabilities

- Hidden Deferred Tax Assets Less Deferred Tax Liabilities

- Total Reported Deferred Compensation Assets Less Deferred Compensation Liabilities

- Hidden Deferred Compensation Assets Less Deferred Compensation Liabilities

- Excess Cash

- Over Funded Pensions

- Accumulated OCI (Other Comprehensive Income), Including Quarterly Estimates

= Adjusted Book Value (Invested Capital)

Backtest Documentation
Dataset Documentation
API Documentation
Backtest Sample
Request Backtest Data

Market Value to Enterprise Value Reconciliation

Market Value of Basic Equity

- Excess Cash

- Net Assets from Discontinued Operations

- Fair Value of Unconsolidated Subsidiary Assets (non-operating)

- Net Deferred Tax Liability

- Net Deferred Compensation Assets

+ Fair Value of Total Debt

+ Fair Value of Preferred Capital

+ Fair Value of Minority Interests

+ Value of Outstanding ESO After-Tax

- Pensions Net Funded Status

= Enterprise Value

Backtest Documentation
Dataset Documentation
API Documentation
Backtest Sample
Request Backtest Data