Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

Qualcomm Inc., adjusted total assets

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Total assets 51,040 49,014 41,240 35,594 32,957 32,686
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 354 375
Less: Non-current deferred tax assets2 3,310 1,803 1,591 1,351 1,196 904
After Adjustment
Adjusted total assets 47,730 47,211 39,649 34,243 32,115 32,157

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Non-current deferred tax assets. See details »


Adjustments to Current Liabilities

Qualcomm Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Current liabilities 9,628 11,866 11,951 8,672 8,935 11,236
Adjustments
Less: Current unearned revenues 293 369 612 568 565 500
After Adjustment
Adjusted current liabilities 9,335 11,497 11,339 8,104 8,370 10,736

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).


Adjustments to Total Liabilities

Qualcomm Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Total liabilities 29,459 31,001 31,290 29,517 28,048 31,758
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 354 375
Less: Non-current deferred tax liabilities (included in Other liabilities)2 111 167 64 56 103 291
Less: Unearned revenues 392 513 976 1,329 1,725 2,120
After Adjustment
Adjusted total liabilities 28,956 30,321 30,250 28,132 26,574 29,722

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Non-current deferred tax liabilities (included in Other liabilities). See details »


Adjustments to Stockholders’ Equity

Qualcomm Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Stockholders’ equity 21,581 18,013 9,950 6,077 4,909 928
Adjustments
Less: Net deferred tax assets (liabilities)1 3,199 1,636 1,527 1,295 1,093 613
Add: Unearned revenues 392 513 976 1,329 1,725 2,120
After Adjustment
Adjusted stockholders’ equity 18,774 16,890 9,399 6,111 5,541 2,435

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Qualcomm Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Short-term debt 914 1,945 2,044 500 2,496 1,005
Long-term debt 14,484 13,537 13,701 15,226 13,437 15,365
Total reported debt 15,398 15,482 15,745 15,726 15,933 16,370
Stockholders’ equity 21,581 18,013 9,950 6,077 4,909 928
Total reported capital 36,979 33,495 25,695 21,803 20,842 17,298
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 354 375
Add: Operating lease liabilities (recorded in Other current liabilities)2 98 104 126 134
Add: Operating lease liabilities (recorded in Other liabilities)3 571 573 428 371
Adjusted total debt 16,067 16,159 16,299 16,231 16,287 16,745
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 3,199 1,636 1,527 1,295 1,093 613
Add: Unearned revenues 392 513 976 1,329 1,725 2,120
Adjusted stockholders’ equity 18,774 16,890 9,399 6,111 5,541 2,435
After Adjustment
Adjusted total capital 34,841 33,049 25,698 22,342 21,828 19,180

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities (recorded in Other current liabilities). See details »

3 Operating lease liabilities (recorded in Other liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

Qualcomm Inc., adjusted revenues

US$ in millions

Microsoft Excel
12 months ended: Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Adjustment
Add: Increase (decrease) in unearned revenues (121) (463) (353) (396) (395) (385)
After Adjustment
Adjusted revenues 35,699 43,737 33,213 23,135 23,878 22,347

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).


Adjustments to Reported Income

Qualcomm Inc., adjusted net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Net income (loss) 7,232 12,936 9,043 5,198 4,386 (4,864)
Adjustments
Add: Deferred income tax expense (benefit)1 (1,626) (9) (237) (216) 1,937 2,042
Add: Increase (decrease) in unearned revenues (121) (463) (353) (396) (395) (385)
Less: Discontinued operations, net of income taxes (107) (50)
Add: Other comprehensive income (loss), net of income taxes 380 (150) (79) 107 (114) (119)
After Adjustment
Adjusted net income (loss) 5,972 12,364 8,374 4,693 5,814 (3,326)

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Deferred income tax expense (benefit). See details »