Stock Analysis on Net

Johnson & Johnson (NYSE:JNJ)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Johnson & Johnson, adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 29, 2019
Adjustment to Total Assets
Total assets (as reported) 167,558 187,378 182,018 174,894 157,728
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 167,558 187,378 182,018 174,894 157,728
Adjustment to Total Debt
Total debt (as reported) 29,332 39,659 33,751 35,266 27,696
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liability 1,100 1,300 1,000 1,100 985
Total debt (adjusted) 30,432 40,959 34,751 36,366 28,681

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: 2019-12-29).

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


Johnson & Johnson, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Johnson & Johnson, adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 29, 2019
Total Asset Turnover1
Reported total asset turnover 0.51 0.51 0.52 0.47 0.52
Adjusted total asset turnover 0.51 0.51 0.52 0.47 0.52
Debt to Equity2
Reported debt to equity 0.43 0.52 0.46 0.56 0.47
Adjusted debt to equity 0.44 0.53 0.47 0.57 0.48
Return on Assets3 (ROA)
Reported ROA 20.98% 9.57% 11.47% 8.41% 9.59%
Adjusted ROA 20.98% 9.57% 11.47% 8.41% 9.59%

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: 2019-12-29).

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

Johnson & Johnson, Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Sales to customers 85,159 94,943 93,775 82,584 82,059
Total assets 167,558 187,378 182,018 174,894 157,728
Activity Ratio
Total asset turnover1 0.51 0.51 0.52 0.47 0.52
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Sales to customers 85,159 94,943 93,775 82,584 82,059
Adjusted total assets 167,558 187,378 182,018 174,894 157,728
Activity Ratio
Adjusted total asset turnover2 0.51 0.51 0.52 0.47 0.52

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: 2019-12-29).

2023 Calculations

1 Total asset turnover = Sales to customers ÷ Total assets
= 85,159 ÷ 167,558 = 0.51

2 Adjusted total asset turnover = Sales to customers ÷ Adjusted total assets
= 85,159 ÷ 167,558 = 0.51

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

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 29,332 39,659 33,751 35,266 27,696
Shareholders’ equity 68,774 76,804 74,023 63,278 59,471
Solvency Ratio
Debt to equity1 0.43 0.52 0.46 0.56 0.47
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 30,432 40,959 34,751 36,366 28,681
Shareholders’ equity 68,774 76,804 74,023 63,278 59,471
Solvency Ratio
Adjusted debt to equity2 0.44 0.53 0.47 0.57 0.48

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: 2019-12-29).

2023 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ equity
= 29,332 ÷ 68,774 = 0.43

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 30,432 ÷ 68,774 = 0.44

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Johnson & Johnson 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 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings 35,153 17,941 20,878 14,714 15,119
Total assets 167,558 187,378 182,018 174,894 157,728
Profitability Ratio
ROA1 20.98% 9.57% 11.47% 8.41% 9.59%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net earnings 35,153 17,941 20,878 14,714 15,119
Adjusted total assets 167,558 187,378 182,018 174,894 157,728
Profitability Ratio
Adjusted ROA2 20.98% 9.57% 11.47% 8.41% 9.59%

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: 2019-12-29).

2023 Calculations

1 ROA = 100 × Net earnings ÷ Total assets
= 100 × 35,153 ÷ 167,558 = 20.98%

2 Adjusted ROA = 100 × Net earnings ÷ Adjusted total assets
= 100 × 35,153 ÷ 167,558 = 20.98%

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