Stock Analysis on Net

Autodesk Inc. (NASDAQ:ADSK)

This company has been moved to the archive! The financial data has not been updated since December 3, 2021.

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Autodesk Inc., adjusted financial ratios

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Activity Ratio
Total Asset Turnover
Reported 0.52 0.53 0.54 0.50 0.42 0.45
Adjusted 0.64 0.68 0.54 0.52 0.47 0.50
Liquidity Ratio
Current Ratio
Reported 0.83 0.83 0.70 0.88 1.13 1.88
Adjusted 3.59 2.55 3.03 3.66 2.71 5.76
Solvency Ratios
Debt to Equity
Reported 1.70 2.03 0.92
Adjusted 0.59 0.88 1.29 1.04 0.66 0.54
Debt to Capital
Reported 0.63 1.07 1.11 1.19 0.67 0.48
Adjusted 0.37 0.47 0.56 0.51 0.40 0.35
Financial Leverage
Reported 7.54 6.54 3.41
Adjusted 1.82 2.11 2.64 2.44 1.93 1.79
Profitability Ratios
Net Profit Margin
Reported 31.88% 6.55% -3.14% -27.56% -28.66% -13.20%
Adjusted 19.71% 26.64% -0.79% -15.06% -17.61% 7.35%
Return on Equity (ROE)
Reported 125.14% -79.35% -20.41%
Adjusted 22.83% 38.50% -1.12% -19.20% -15.83% 6.57%
Return on Assets (ROA)
Reported 16.60% 3.47% -1.71% -13.78% -12.13% -5.99%
Adjusted 12.53% 18.22% -0.42% -7.87% -8.21% 3.67%

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Autodesk Inc. adjusted total asset turnover ratio improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Autodesk Inc. adjusted current ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Autodesk Inc. adjusted debt-to-equity ratio improved from 2019 to 2020 and from 2020 to 2021.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Autodesk Inc. adjusted debt-to-capital ratio improved from 2019 to 2020 and from 2020 to 2021.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Autodesk Inc. adjusted financial leverage ratio decreased from 2019 to 2020 and from 2020 to 2021.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Autodesk Inc. adjusted net profit margin ratio improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Autodesk Inc. adjusted ROE improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Autodesk Inc. adjusted ROA improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.

Autodesk Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Net revenue 3,790,400 3,274,300 2,569,800 2,056,600 2,031,000 2,504,100
Total assets 7,279,800 6,179,300 4,729,200 4,113,600 4,798,100 5,515,300
Activity Ratio
Total asset turnover1 0.52 0.53 0.54 0.50 0.42 0.45
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net revenue2 4,143,500 4,190,000 2,706,100 2,223,700 2,299,800 2,866,200
Adjusted total assets3 6,520,500 6,127,800 5,023,350 4,254,089 4,930,562 5,743,318
Activity Ratio
Adjusted total asset turnover4 0.64 0.68 0.54 0.52 0.47 0.50

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
Total asset turnover = Net revenue ÷ Total assets
= 3,790,400 ÷ 7,279,800 = 0.52

2 Adjusted net revenue. See details »

3 Adjusted total assets. See details »

4 2021 Calculation
Adjusted total asset turnover = Adjusted net revenue ÷ Adjusted total assets
= 4,143,500 ÷ 6,520,500 = 0.64

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Autodesk Inc. adjusted total asset turnover ratio improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.

Adjusted Current Ratio

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Current assets 2,699,200 2,659,300 1,620,000 1,877,900 2,460,600 2,993,100
Current liabilities 3,254,700 3,219,200 2,301,200 2,123,200 2,185,400 1,591,000
Liquidity Ratio
Current ratio1 0.83 0.83 0.70 0.88 1.13 1.88
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 2,703,000 2,664,200 1,622,200 1,880,200 2,462,100 3,000,700
Adjusted current liabilities3 753,800 1,043,100 535,800 514,400 908,700 521,300
Liquidity Ratio
Adjusted current ratio4 3.59 2.55 3.03 3.66 2.71 5.76

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
Current ratio = Current assets ÷ Current liabilities
= 2,699,200 ÷ 3,254,700 = 0.83

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2021 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 2,703,000 ÷ 753,800 = 3.59

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Autodesk Inc. adjusted current ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level.

Adjusted Debt to Equity

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Total debt 1,637,200 2,084,800 2,087,700 1,586,000 1,490,700 1,487,700
Stockholders’ equity (deficit) 965,500 (139,100) (210,900) (256,000) 733,600 1,619,600
Solvency Ratio
Debt to equity1 1.70 2.03 0.92
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 2,104,600 2,544,600 2,444,950 1,805,889 1,685,562 1,717,318
Adjusted stockholders’ equity (deficit)3 3,577,800 2,899,000 1,899,300 1,743,500 2,559,100 3,206,100
Solvency Ratio
Adjusted debt to equity4 0.59 0.88 1.29 1.04 0.66 0.54

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity (deficit)
= 1,637,200 ÷ 965,500 = 1.70

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity (deficit). See details »

4 2021 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity (deficit)
= 2,104,600 ÷ 3,577,800 = 0.59

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Autodesk Inc. adjusted debt-to-equity ratio improved from 2019 to 2020 and from 2020 to 2021.

Adjusted Debt to Capital

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Total debt 1,637,200 2,084,800 2,087,700 1,586,000 1,490,700 1,487,700
Total capital 2,602,700 1,945,700 1,876,800 1,330,000 2,224,300 3,107,300
Solvency Ratio
Debt to capital1 0.63 1.07 1.11 1.19 0.67 0.48
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 2,104,600 2,544,600 2,444,950 1,805,889 1,685,562 1,717,318
Adjusted total capital3 5,682,400 5,443,600 4,344,250 3,549,389 4,244,662 4,923,418
Solvency Ratio
Adjusted debt to capital4 0.37 0.47 0.56 0.51 0.40 0.35

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
Debt to capital = Total debt ÷ Total capital
= 1,637,200 ÷ 2,602,700 = 0.63

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2021 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 2,104,600 ÷ 5,682,400 = 0.37

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Autodesk Inc. adjusted debt-to-capital ratio improved from 2019 to 2020 and from 2020 to 2021.

Adjusted Financial Leverage

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Total assets 7,279,800 6,179,300 4,729,200 4,113,600 4,798,100 5,515,300
Stockholders’ equity (deficit) 965,500 (139,100) (210,900) (256,000) 733,600 1,619,600
Solvency Ratio
Financial leverage1 7.54 6.54 3.41
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 6,520,500 6,127,800 5,023,350 4,254,089 4,930,562 5,743,318
Adjusted stockholders’ equity (deficit)3 3,577,800 2,899,000 1,899,300 1,743,500 2,559,100 3,206,100
Solvency Ratio
Adjusted financial leverage4 1.82 2.11 2.64 2.44 1.93 1.79

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity (deficit)
= 7,279,800 ÷ 965,500 = 7.54

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity (deficit). See details »

4 2021 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity (deficit)
= 6,520,500 ÷ 3,577,800 = 1.82

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Autodesk Inc. adjusted financial leverage ratio decreased from 2019 to 2020 and from 2020 to 2021.

Adjusted Net Profit Margin

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 1,208,200 214,500 (80,800) (566,900) (582,100) (330,500)
Net revenue 3,790,400 3,274,300 2,569,800 2,056,600 2,031,000 2,504,100
Profitability Ratio
Net profit margin1 31.88% 6.55% -3.14% -27.56% -28.66% -13.20%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 816,700 1,116,200 (21,300) (334,800) (405,000) 210,800
Adjusted net revenue3 4,143,500 4,190,000 2,706,100 2,223,700 2,299,800 2,866,200
Profitability Ratio
Adjusted net profit margin4 19.71% 26.64% -0.79% -15.06% -17.61% 7.35%

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
Net profit margin = 100 × Net income (loss) ÷ Net revenue
= 100 × 1,208,200 ÷ 3,790,400 = 31.88%

2 Adjusted net income (loss). See details »

3 Adjusted net revenue. See details »

4 2021 Calculation
Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Adjusted net revenue
= 100 × 816,700 ÷ 4,143,500 = 19.71%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Autodesk Inc. adjusted net profit margin ratio improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 1,208,200 214,500 (80,800) (566,900) (582,100) (330,500)
Stockholders’ equity (deficit) 965,500 (139,100) (210,900) (256,000) 733,600 1,619,600
Profitability Ratio
ROE1 125.14% -79.35% -20.41%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 816,700 1,116,200 (21,300) (334,800) (405,000) 210,800
Adjusted stockholders’ equity (deficit)3 3,577,800 2,899,000 1,899,300 1,743,500 2,559,100 3,206,100
Profitability Ratio
Adjusted ROE4 22.83% 38.50% -1.12% -19.20% -15.83% 6.57%

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
ROE = 100 × Net income (loss) ÷ Stockholders’ equity (deficit)
= 100 × 1,208,200 ÷ 965,500 = 125.14%

2 Adjusted net income (loss). See details »

3 Adjusted stockholders’ equity (deficit). See details »

4 2021 Calculation
Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity (deficit)
= 100 × 816,700 ÷ 3,577,800 = 22.83%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Autodesk Inc. adjusted ROE improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 31, 2021 Jan 31, 2020 Jan 31, 2019 Jan 31, 2018 Jan 31, 2017 Jan 31, 2016
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 1,208,200 214,500 (80,800) (566,900) (582,100) (330,500)
Total assets 7,279,800 6,179,300 4,729,200 4,113,600 4,798,100 5,515,300
Profitability Ratio
ROA1 16.60% 3.47% -1.71% -13.78% -12.13% -5.99%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 816,700 1,116,200 (21,300) (334,800) (405,000) 210,800
Adjusted total assets3 6,520,500 6,127,800 5,023,350 4,254,089 4,930,562 5,743,318
Profitability Ratio
Adjusted ROA4 12.53% 18.22% -0.42% -7.87% -8.21% 3.67%

Based on: 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-01-31), 10-K (reporting date: 2018-01-31), 10-K (reporting date: 2017-01-31), 10-K (reporting date: 2016-01-31).

1 2021 Calculation
ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 1,208,200 ÷ 7,279,800 = 16.60%

2 Adjusted net income (loss). See details »

3 Adjusted total assets. See details »

4 2021 Calculation
Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 816,700 ÷ 6,520,500 = 12.53%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Autodesk Inc. adjusted ROA improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.