Stock Analysis on Net

Align Technology Inc. (NASDAQ:ALGN)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 3, 2023.

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Align Technology Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current assets
Adjustments
Add: Allowance for doubtful accounts
After Adjustment
Adjusted current assets

Based on: 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), 10-K (reporting date: 2018-12-31).

The data indicates a general upward trend in both current assets and adjusted current assets over the observed period, from December 31, 2018, to December 31, 2022.

Current Assets
Current assets increased consistently from 1,302,479 thousand US dollars at the end of 2018 to a peak of 2,494,075 thousand US dollars by the end of 2021. However, a slight decline occurred in 2022, with current assets decreasing marginally to 2,424,391 thousand US dollars. This suggests growth and accumulation of short-term resources over the initial four years, with a modest reduction in the final year.
Adjusted Current Assets
Adjusted current assets followed a similar pattern, increasing from 1,304,857 thousand US dollars in 2018 to a high of 2,503,320 thousand US dollars by the end of 2021. Subsequently, there was a slight decrease to 2,434,734 thousand US dollars in 2022. These figures closely mirror the trajectory of the reported current assets, indicating stable adjustments and consistency in the short-term asset base.

Overall, the company's liquidity position strengthened markedly through 2021, with a small contraction in 2022. This may reflect strategic asset management adjustments or operational changes influencing the composition or level of current assets during the most recent year.


Adjustments to Total Assets

Align Technology Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts
Less: Deferred tax assets2
After Adjustment
Adjusted total assets

Based on: 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), 10-K (reporting date: 2018-12-31).

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

2 Deferred tax assets. See details »

Total assets
The total assets of the company demonstrated a consistent and significant increase over the five-year period from December 31, 2018, to December 31, 2022. Starting at approximately 2.05 billion US dollars in 2018, total assets rose to about 2.50 billion in 2019, nearly doubling to approximately 4.83 billion in 2020, and continuing to increase to nearly 5.94 billion in 2021 before stabilizing around 5.95 billion in 2022. This trend suggests substantial growth in the company's asset base during this period, with a marked acceleration in growth particularly between 2019 and 2020, followed by a plateau in the last year.
Adjusted total assets
The adjusted total assets also showed an increasing trend from 2018 to 2021, with values moving from around 2.10 billion in 2018 to roughly 4.42 billion in 2021. However, unlike the total assets, the adjusted total assets peaked in 2021 and showed a slight decline to approximately 4.39 billion in 2022. This indicates that while overall assets increased or remained steady, certain adjustments to the assets resulted in a modest decrease in the adjusted figure in the final year. The difference in the adjusted total assets and total assets trends may suggest changes in accounting treatments or asset valuations that affected the adjusted figures but not the total assets.

Adjustments to Current Liabilities

Align Technology Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current liabilities
Adjustments
Less: Deferred revenues, current
Less: Accrued warranty, current
After Adjustment
Adjusted current liabilities

Based on: 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), 10-K (reporting date: 2018-12-31).

Current Liabilities
The current liabilities exhibited a consistent upward trend from 2018 to 2021, increasing significantly from approximately 692 million USD in 2018 to about 1.92 billion USD in 2021. This represents nearly a threefold increase over the four-year period. However, in 2022, the value of current liabilities remained relatively stable compared to 2021, with a slight increase from 1.92 billion USD to approximately 1.93 billion USD, indicating a plateau after years of growth.
Adjusted Current Liabilities
Adjusted current liabilities also showed a marked upward trend from 2018 through 2021, rising from approximately 290 million USD to 755 million USD, which corresponds to more than a twofold increase over these years. In contrast to the raw current liabilities, adjusted current liabilities declined in 2022 to around 564 million USD. This reduction suggests a significant adjustment or reclassification occurred during that year, which may have impacted reported current obligations and potentially reflects improved short-term liabilities management or accounting changes.

Adjustments to Total Liabilities

Align Technology Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2
Less: Deferred revenues
Less: Accrued warranty
After Adjustment
Adjusted total liabilities

Based on: 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), 10-K (reporting date: 2018-12-31).

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

2 Deferred tax liabilities. See details »

Total liabilities
The total liabilities of the company have shown a consistent upward trend over the five-year period. Beginning at approximately 800 million US dollars at the end of 2018, liabilities increased steadily each year, reaching over 2.3 billion US dollars by the end of 2021. The rise continued into 2022, albeit at a slower pace, with total liabilities slightly increasing to approximately 2.35 billion US dollars.
Adjusted total liabilities
Adjusted total liabilities also exhibited an overall upward trajectory from 2018 through 2021. Starting at just under 490 million US dollars in 2018, these adjusted figures rose year-over-year, reaching nearly 1 billion US dollars by the end of 2021. However, in 2022, adjusted total liabilities decreased notably to approximately 795 million US dollars, representing a significant reduction compared to the previous year.
Comparative insights
While both total liabilities and adjusted total liabilities increased for most of the period, their trends diverged in 2022. The total liabilities remained relatively stable with a marginal increase, whereas adjusted total liabilities declined significantly. This divergence might indicate changes in accounting adjustments or reclassification of liabilities, or it could reflect repayment or restructuring of certain liabilities when adjusted for specific factors.
Overall assessment
The continuous growth in total liabilities until 2021 suggests increased leverage or expansion requiring external financing. The sharp decrease in adjusted total liabilities in 2022 could imply improved financial management or changes in liability composition, which may have implications for the company’s risk profile. Further analysis would be required to clarify the drivers behind the adjustment and how these changes affect the company’s overall financial position.

Adjustments to Stockholders’ Equity

Align Technology Inc., adjusted stockholders’ equity

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Stockholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowance for doubtful accounts
Add: Deferred revenues
Add: Accrued warranty
After Adjustment
Adjusted stockholders’ equity

Based on: 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), 10-K (reporting date: 2018-12-31).

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

Stockholders’ Equity
The stockholders’ equity shows a consistent increasing trend from 2018 through 2021, rising from approximately $1.25 billion in 2018 to about $3.62 billion in 2021. This represents a significant growth over the four-year period. However, in 2022, there is a slight decrease to approximately $3.60 billion, indicating a minor decline after several years of growth.
Adjusted Stockholders’ Equity
The adjusted stockholders’ equity also follows an upward trajectory from 2018 to 2022, increasing from approximately $1.61 billion in 2018 to around $3.59 billion in 2022. The growth is steady each year, with a substantial increase noted between 2019 and 2020 and continuing through to 2022. Unlike the reported stockholders’ equity, the adjusted figure does not show a decrease in 2022 but maintains a positive trajectory, albeit at a slower growth rate compared to previous years.
Overall Analysis
Both stockholders’ equity and adjusted stockholders’ equity demonstrate strong growth over the majority of the period, reflecting an improvement in the company's financial position. The slight dip in stockholders’ equity in 2022, contrasted with the continual increase in adjusted stockholders’ equity, may suggest adjustments or revaluations impacting the reported figures. The consistent growth in adjusted stockholders’ equity points to an underlying strengthening of the equity base, potentially due to retained earnings, capital injections, or other comprehensive income adjustments.

Adjustments to Capitalization Table

Align Technology Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total reported debt
Stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities2
Add: Long-term operating lease liabilities3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowance for doubtful accounts
Add: Deferred revenues
Add: Accrued warranty
Adjusted stockholders’ equity
After Adjustment
Adjusted total capital

Based on: 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), 10-K (reporting date: 2018-12-31).

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

2 Current operating lease liabilities. See details »

3 Long-term operating lease liabilities. See details »

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

The financial data reveals several key trends over the five-year period ending in 2022. The company's equity positions, both reported and adjusted, have generally shown consistent growth with some notable variations in the intermediate years.

Stockholders’ Equity and Total Reported Capital
The reported stockholders’ equity and total reported capital figures remained identical throughout the period, indicating no other capital components outside of equity. Beginning at approximately $1.25 billion in 2018, these values increased moderately to about $1.35 billion in 2019 before exhibiting a substantial surge to over $3.23 billion in 2020. This upward trajectory continued through 2021, reaching roughly $3.62 billion, before slightly declining to about $3.60 billion in 2022. The data suggests a significant capital restructuring or an extraordinary event occurring in 2020 that led to a more than doubling of the reported equity and capital, followed by relative stability in the subsequent years.
Adjusted Total Debt
Adjusted total debt displayed a different pattern, starting from approximately $107 million in 2018 and declining markedly to around $59 million in 2019. In 2020, there was an increase to about $86 million, followed by further rises in 2021 and 2022, reaching nearly $126.9 million. This suggests that although the company reduced its adjusted debt level significantly in 2019, it took on additional leverage in the following years, possibly to support expansion or other capital-intensive activities.
Adjusted Stockholders’ Equity
Adjusted stockholders’ equity demonstrated steady and strong growth across the period. From approximately $1.61 billion in 2018, it expanded each year, reaching nearly $3.59 billion by 2022. This consistent growth under the adjusted measurement highlights an improving equity base, which may reflect retained earnings, capital infusions, or revaluation effects over time.
Adjusted Total Capital
The adjusted total capital, which includes adjusted debt and adjusted equity, followed a similar upward trajectory. Starting at approximately $1.72 billion in 2018, it increased to around $1.96 billion in 2019, with a slight decrease to about $2.67 billion in 2020 followed by steady increments to nearly $3.72 billion in 2022. The dip observed in 2020 relative to 2019 may be attributable to adjustments in debt or equity figures but generally underscores a growing total capital base in recent years.

In summary, the company has experienced substantial growth in equity and total capital, especially highlighted by the large increase in 2020. The adjusted debt levels have fluctuated but show a trend of moderate increase post-2019 after a significant reduction. The adjusted measurements indicate a stronger equity position and expanding capital base over the evaluated period.


Adjustments to Revenues

Align Technology Inc., adjusted net revenues

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net revenues
Adjustment
Add: Increase (decrease) in deferred revenues
After Adjustment
Adjusted net revenues

Based on: 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), 10-K (reporting date: 2018-12-31).

The financial data indicates a general upward trend in both net revenues and adjusted net revenues over the analyzed period, with some fluctuations observable in the later years.

Net Revenues
The net revenues increased steadily from 1,966,492 thousand US dollars at the end of 2018 to 2,471,941 thousand US dollars by the end of 2020, reflecting consistent growth. A significant surge is noted in 2021, with net revenues reaching 3,952,584 thousand US dollars, marking a substantial rise compared to previous years. However, in 2022, net revenues experienced a decline to 3,734,635 thousand US dollars, indicating a decrease after the peak in 2021.
Adjusted Net Revenues
Similarly, adjusted net revenues followed a rising trajectory from 2,104,380 thousand US dollars in 2018 to 2,713,114 thousand US dollars in 2020. In 2021, the adjusted net revenues increased sharply to 4,401,700 thousand US dollars, indicating an even more pronounced growth than net revenues. In 2022, there was a decrease to 3,949,386 thousand US dollars, mirroring the decline observed in net revenues, though the adjusted figures remain higher than in prior years.

Overall, the data reveals a strong expansion phase culminating in 2021, followed by a moderate retraction in 2022. This pattern suggests possible market or operational challenges impacting revenue after a period of rapid growth. The adjusted net revenues consistently exceed net revenues, indicating potential adjustments for non-recurring items or other factors that affect the raw revenue figures.


Adjustments to Reported Income

Align Technology Inc., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for doubtful accounts
Add: Increase (decrease) in deferred revenues
Add: Increase (decrease) in accrued warranty
Add: Other comprehensive income (loss)
After Adjustment
Adjusted net income

Based on: 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), 10-K (reporting date: 2018-12-31).

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

Net Income
The net income shows a rising trend from 2018 to 2020, increasing significantly from 400,235 thousand US dollars in 2018 to 1,775,888 thousand US dollars in 2020. This peak in 2020 is followed by a sharp decline in the subsequent years, falling to 772,020 thousand US dollars in 2021 and further down to 361,573 thousand US dollars in 2022. This indicates considerable volatility in the company's profitability, with an exceptional performance in 2020 that was not sustained in the following years.
Adjusted Net Income
Adjusted net income also experienced an upward trend from 2018 to 2019, growing from 523,578 thousand US dollars to 639,256 thousand US dollars. However, in 2020, adjusted net income dropped to 575,652 thousand US dollars, marking a decline from the prior year. Subsequently, in 2021, there was a notable increase that brought adjusted net income to 1,196,495 thousand US dollars, the highest point across the five-year period. In 2022, adjusted net income decreased quite sharply again to 522,792 thousand US dollars, a level comparable to the earlier years.
Comparative Insights
While both net income and adjusted net income depict fluctuations across the years, the adjusted figures appear to moderate some volatility but still reflect the peak in 2021 followed by a decline in 2022. The divergence between net income and adjusted net income is particularly noticeable in 2020, when net income surged dramatically but adjusted net income declined, suggesting that adjustments (possibly non-recurring items or other accounting treatments) had a significant impact on the reported profitability. Overall, the data suggests a period of strong but unstable financial performance, with a peak period around 2020-2021 followed by a reduction in profitability in 2022.