Stock Analysis on Net

McDonald’s Corp. (NYSE:MCD)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

McDonald’s Corp., adjustments to financial statements

US$ in thousands

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) 56,146,800 50,435,600 53,854,300 52,626,800 47,510,800
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 56,146,800 50,435,600 53,854,300 52,626,800 47,510,800
Adjustment to Total Debt
Total debt (as reported) 40,920,800 37,225,200 35,622,700 37,440,400 34,177,200
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liability 642,600 639,600 705,500 701,500 621,000
Add: Long-term operating lease liability 11,527,700 10,834,200 13,020,900 13,321,300 12,757,800
Total debt (adjusted) 53,091,100 48,699,000 49,349,100 51,463,200 47,556,000

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.


McDonald’s Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

McDonald’s Corp., 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 0.45 0.46 0.43 0.36 0.44
Adjusted total asset turnover 0.45 0.46 0.43 0.36 0.44
Debt to Equity2
Reported debt to equity
Adjusted debt to equity
Return on Assets3 (ROA)
Reported ROA 15.08% 12.25% 14.01% 8.99% 12.68%
Adjusted ROA 15.08% 12.25% 14.01% 8.99% 12.68%

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. McDonald’s Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. McDonald’s Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

McDonald’s Corp., 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 thousands)
Revenues 25,493,700 23,182,600 23,222,900 19,207,800 21,076,500
Total assets 56,146,800 50,435,600 53,854,300 52,626,800 47,510,800
Activity Ratio
Total asset turnover1 0.45 0.46 0.43 0.36 0.44
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Revenues 25,493,700 23,182,600 23,222,900 19,207,800 21,076,500
Adjusted total assets 56,146,800 50,435,600 53,854,300 52,626,800 47,510,800
Activity Ratio
Adjusted total asset turnover2 0.45 0.46 0.43 0.36 0.44

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
= 25,493,700 ÷ 56,146,800 = 0.45

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 25,493,700 ÷ 56,146,800 = 0.45

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. McDonald’s Corp. 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 thousands)
Total debt 40,920,800 37,225,200 35,622,700 37,440,400 34,177,200
Shareholders’ equity (deficit) (4,706,700) (6,003,400) (4,601,000) (7,824,900) (8,210,300)
Solvency Ratio
Debt to equity1
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Adjusted total debt 53,091,100 48,699,000 49,349,100 51,463,200 47,556,000
Shareholders’ equity (deficit) (4,706,700) (6,003,400) (4,601,000) (7,824,900) (8,210,300)
Solvency Ratio
Adjusted debt to equity2

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 ÷ Shareholders’ equity (deficit)
= 40,920,800 ÷ -4,706,700 =

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity (deficit)
= 53,091,100 ÷ -4,706,700 =


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 thousands)
Net income 8,468,800 6,177,400 7,545,200 4,730,500 6,025,400
Total assets 56,146,800 50,435,600 53,854,300 52,626,800 47,510,800
Profitability Ratio
ROA1 15.08% 12.25% 14.01% 8.99% 12.68%
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net income 8,468,800 6,177,400 7,545,200 4,730,500 6,025,400
Adjusted total assets 56,146,800 50,435,600 53,854,300 52,626,800 47,510,800
Profitability Ratio
Adjusted ROA2 15.08% 12.25% 14.01% 8.99% 12.68%

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 × 8,468,800 ÷ 56,146,800 = 15.08%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 8,468,800 ÷ 56,146,800 = 15.08%

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