Stock Analysis on Net

Apple Inc. (NASDAQ:AAPL)

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

Apple Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019 Sep 29, 2018
Adjustment to Total Assets
Total assets (as reported) 352,583 352,755 351,002 323,888 338,516 365,725
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 8,535 7,973
Total assets (adjusted) 352,583 352,755 351,002 323,888 347,051 373,698
Adjustment to Total Debt
Total debt (as reported) 112,112 121,010 125,567 113,097 108,047 114,483
Add: Operating lease liability (before adoption of FASB Topic 842)2 8,535 7,973
Add: Lease liabilities, operating leases (included in Other current liabilities) 1,410 1,534 1,449 1,436
Add: Lease liabilities, operating leases (included in Other non-current liabilities) 10,408 9,936 9,506 7,745
Total debt (adjusted) 123,930 132,480 136,522 122,278 116,582 122,456

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

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


Apple Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Apple Inc., adjusted financial ratios

Microsoft Excel
Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019 Sep 29, 2018
Total Asset Turnover1
Reported total asset turnover 1.09 1.12 1.04 0.85 0.77 0.73
Adjusted total asset turnover 1.09 1.12 1.04 0.85 0.75 0.71
Debt to Equity2
Reported debt to equity 1.80 2.39 1.99 1.73 1.19 1.07
Adjusted debt to equity 1.99 2.61 2.16 1.87 1.29 1.14
Return on Assets3 (ROA)
Reported ROA 27.51% 28.29% 26.97% 17.73% 16.32% 16.28%
Adjusted ROA 27.51% 28.29% 26.97% 17.73% 15.92% 15.93%

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Apple 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. Apple 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. Apple Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Apple Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019 Sep 29, 2018
As Reported
Selected Financial Data (US$ in millions)
Net sales 383,285 394,328 365,817 274,515 260,174 265,595
Total assets 352,583 352,755 351,002 323,888 338,516 365,725
Activity Ratio
Total asset turnover1 1.09 1.12 1.04 0.85 0.77 0.73
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 383,285 394,328 365,817 274,515 260,174 265,595
Adjusted total assets 352,583 352,755 351,002 323,888 347,051 373,698
Activity Ratio
Adjusted total asset turnover2 1.09 1.12 1.04 0.85 0.75 0.71

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

2023 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 383,285 ÷ 352,583 = 1.09

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 383,285 ÷ 352,583 = 1.09

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Apple 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
Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019 Sep 29, 2018
As Reported
Selected Financial Data (US$ in millions)
Total debt 112,112 121,010 125,567 113,097 108,047 114,483
Shareholders’ equity 62,146 50,672 63,090 65,339 90,488 107,147
Solvency Ratio
Debt to equity1 1.80 2.39 1.99 1.73 1.19 1.07
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 123,930 132,480 136,522 122,278 116,582 122,456
Shareholders’ equity 62,146 50,672 63,090 65,339 90,488 107,147
Solvency Ratio
Adjusted debt to equity2 1.99 2.61 2.16 1.87 1.29 1.14

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

2023 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ equity
= 112,112 ÷ 62,146 = 1.80

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 123,930 ÷ 62,146 = 1.99

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Apple 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
Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019 Sep 29, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 96,995 99,803 94,680 57,411 55,256 59,531
Total assets 352,583 352,755 351,002 323,888 338,516 365,725
Profitability Ratio
ROA1 27.51% 28.29% 26.97% 17.73% 16.32% 16.28%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 96,995 99,803 94,680 57,411 55,256 59,531
Adjusted total assets 352,583 352,755 351,002 323,888 347,051 373,698
Profitability Ratio
Adjusted ROA2 27.51% 28.29% 26.97% 17.73% 15.92% 15.93%

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

2023 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 96,995 ÷ 352,583 = 27.51%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 96,995 ÷ 352,583 = 27.51%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Apple Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.