Stock Analysis on Net

Alphabet Inc. (NASDAQ:GOOG)

Analysis of Operating Leases

Microsoft Excel

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.


Adjustments to Financial Statements for Operating Leases

Alphabet Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 402,392 365,264 359,268 319,616 275,909
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 402,392 365,264 359,268 319,616 275,909
Adjustment to Total Debt
Total debt (as reported) 14,616 14,999 14,930 15,032 4,669
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities 2,791 2,477 2,189 1,694 1,199
Add: Long-term operating lease liabilities 12,460 12,501 11,389 11,146 10,214
Total debt (adjusted) 29,867 29,977 28,508 27,872 16,082

Based on: 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), 10-K (reporting date: 2019-12-31).

1, 2 Equal to total present value of future operating lease payments.


Alphabet Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Alphabet Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.76 0.77 0.72 0.57 0.59
Adjusted total asset turnover 0.76 0.77 0.72 0.57 0.59
Debt to Equity2
Reported debt to equity 0.05 0.06 0.06 0.07 0.02
Adjusted debt to equity 0.11 0.12 0.11 0.13 0.08
Return on Assets3 (ROA)
Reported ROA 18.34% 16.42% 21.16% 12.60% 12.45%
Adjusted ROA 18.34% 16.42% 21.16% 12.60% 12.45%

Based on: 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), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Alphabet Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Alphabet Inc. adjusted debt to equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Alphabet Inc. adjusted ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Alphabet Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 307,394 282,836 257,637 182,527 161,857
Total assets 402,392 365,264 359,268 319,616 275,909
Activity Ratio
Total asset turnover1 0.76 0.77 0.72 0.57 0.59
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 307,394 282,836 257,637 182,527 161,857
Adjusted total assets 402,392 365,264 359,268 319,616 275,909
Activity Ratio
Adjusted total asset turnover2 0.76 0.77 0.72 0.57 0.59

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 307,394 ÷ 402,392 = 0.76

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 307,394 ÷ 402,392 = 0.76

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Alphabet Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 14,616 14,999 14,930 15,032 4,669
Stockholders’ equity 283,379 256,144 251,635 222,544 201,442
Solvency Ratio
Debt to equity1 0.05 0.06 0.06 0.07 0.02
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 29,867 29,977 28,508 27,872 16,082
Stockholders’ equity 283,379 256,144 251,635 222,544 201,442
Solvency Ratio
Adjusted debt to equity2 0.11 0.12 0.11 0.13 0.08

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 14,616 ÷ 283,379 = 0.05

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 29,867 ÷ 283,379 = 0.11

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Alphabet Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 73,795 59,972 76,033 40,269 34,343
Total assets 402,392 365,264 359,268 319,616 275,909
Profitability Ratio
ROA1 18.34% 16.42% 21.16% 12.60% 12.45%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 73,795 59,972 76,033 40,269 34,343
Adjusted total assets 402,392 365,264 359,268 319,616 275,909
Profitability Ratio
Adjusted ROA2 18.34% 16.42% 21.16% 12.60% 12.45%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 73,795 ÷ 402,392 = 18.34%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 73,795 ÷ 402,392 = 18.34%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Alphabet Inc. adjusted ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.