Stock Analysis on Net

Apple Inc. (NASDAQ:AAPL)

10 minutes left for free

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Apple Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Adjustment to Total Assets
Total assets (as reported) 359,241 364,980 352,583 352,755 351,002 323,888
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 359,241 364,980 352,583 352,755 351,002 323,888
Adjustment to Total Debt
Total debt (as reported) 99,887 107,525 112,112 121,010 125,567 113,097
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Lease liabilities, operating leases (included in Other current liabilities) 1,579 1,488 1,410 1,534 1,449 1,436
Add: Lease liabilities, operating leases (included in Other non-current liabilities) 10,911 10,046 10,408 9,936 9,506 7,745
Total debt (adjusted) 112,377 119,059 123,930 132,480 136,522 122,278

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 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).

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 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Total Asset Turnover1
Reported total asset turnover 1.16 1.07 1.09 1.12 1.04 0.85
Adjusted total asset turnover 1.16 1.07 1.09 1.12 1.04 0.85
Debt to Equity2
Reported debt to equity 1.35 1.89 1.80 2.39 1.99 1.73
Adjusted debt to equity 1.52 2.09 1.99 2.61 2.16 1.87
Return on Assets3 (ROA)
Reported ROA 31.18% 25.68% 27.51% 28.29% 26.97% 17.73%
Adjusted ROA 31.18% 25.68% 27.51% 28.29% 26.97% 17.73%

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 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).

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 deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.
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 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Apple Inc. adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.

Apple Inc., Financial Ratios: Reported vs. Adjusted



Adjusted Total Asset Turnover

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net sales 416,161 391,035 383,285 394,328 365,817 274,515
Total assets 359,241 364,980 352,583 352,755 351,002 323,888
Activity Ratio
Total asset turnover1 1.16 1.07 1.09 1.12 1.04 0.85
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 416,161 391,035 383,285 394,328 365,817 274,515
Adjusted total assets 359,241 364,980 352,583 352,755 351,002 323,888
Activity Ratio
Adjusted total asset turnover2 1.16 1.07 1.09 1.12 1.04 0.85

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 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).

2025 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 416,161 ÷ 359,241 = 1.16

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 416,161 ÷ 359,241 = 1.16

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 deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.


Adjusted Debt to Equity

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 99,887 107,525 112,112 121,010 125,567 113,097
Shareholders’ equity 73,733 56,950 62,146 50,672 63,090 65,339
Solvency Ratio
Debt to equity1 1.35 1.89 1.80 2.39 1.99 1.73
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 112,377 119,059 123,930 132,480 136,522 122,278
Shareholders’ equity 73,733 56,950 62,146 50,672 63,090 65,339
Solvency Ratio
Adjusted debt to equity2 1.52 2.09 1.99 2.61 2.16 1.87

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ equity
= 99,887 ÷ 73,733 = 1.35

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 112,377 ÷ 73,733 = 1.52

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 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.


Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 112,010 93,736 96,995 99,803 94,680 57,411
Total assets 359,241 364,980 352,583 352,755 351,002 323,888
Profitability Ratio
ROA1 31.18% 25.68% 27.51% 28.29% 26.97% 17.73%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 112,010 93,736 96,995 99,803 94,680 57,411
Adjusted total assets 359,241 364,980 352,583 352,755 351,002 323,888
Profitability Ratio
Adjusted ROA2 31.18% 25.68% 27.51% 28.29% 26.97% 17.73%

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 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).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 112,010 ÷ 359,241 = 31.18%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 112,010 ÷ 359,241 = 31.18%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Apple Inc. adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.