Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO) 

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Broadcom Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
Adjustment to Total Assets
Total assets (as reported) 171,092 165,645 72,861 73,249 75,570 75,933
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 171,092 165,645 72,861 73,249 75,570 75,933
Adjustment to Total Debt
Total debt (as reported) 65,136 67,566 39,229 39,515 39,730 41,062
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Short-term lease liabilities, operating leases (classified in Other current liabilities) 144 207 60 74 83 100
Add: Long-term lease liabilities, operating leases (classified in Other long-term liabilities) 1,181 1,143 359 389 460 527
Total debt (adjusted) 66,461 68,916 39,648 39,978 40,273 41,689

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).

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


Broadcom Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Broadcom Inc., adjusted financial ratios

Microsoft Excel
Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
Total Asset Turnover1
Reported total asset turnover 0.37 0.31 0.49 0.45 0.36 0.31
Adjusted total asset turnover 0.37 0.31 0.49 0.45 0.36 0.31
Debt to Equity2
Reported debt to equity 0.80 1.00 1.64 1.74 1.59 1.72
Adjusted debt to equity 0.82 1.02 1.65 1.76 1.61 1.75
Return on Assets3 (ROA)
Reported ROA 13.52% 3.56% 19.33% 15.69% 8.91% 3.90%
Adjusted ROA 13.52% 3.56% 19.33% 15.69% 8.91% 3.90%

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Broadcom Inc. adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Broadcom Inc. adjusted debt to equity ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Broadcom Inc. adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.

Broadcom Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
As Reported
Selected Financial Data (US$ in millions)
Net revenue 63,887 51,574 35,819 33,203 27,450 23,888
Total assets 171,092 165,645 72,861 73,249 75,570 75,933
Activity Ratio
Total asset turnover1 0.37 0.31 0.49 0.45 0.36 0.31
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net revenue 63,887 51,574 35,819 33,203 27,450 23,888
Adjusted total assets 171,092 165,645 72,861 73,249 75,570 75,933
Activity Ratio
Adjusted total asset turnover2 0.37 0.31 0.49 0.45 0.36 0.31

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).

2025 Calculations

1 Total asset turnover = Net revenue ÷ Total assets
= 63,887 ÷ 171,092 = 0.37

2 Adjusted total asset turnover = Net revenue ÷ Adjusted total assets
= 63,887 ÷ 171,092 = 0.37

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Broadcom Inc. adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.

Adjusted Debt to Equity

Microsoft Excel
Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 65,136 67,566 39,229 39,515 39,730 41,062
Stockholders’ equity 81,292 67,678 23,988 22,709 24,962 23,874
Solvency Ratio
Debt to equity1 0.80 1.00 1.64 1.74 1.59 1.72
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 66,461 68,916 39,648 39,978 40,273 41,689
Stockholders’ equity 81,292 67,678 23,988 22,709 24,962 23,874
Solvency Ratio
Adjusted debt to equity2 0.82 1.02 1.65 1.76 1.61 1.75

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).

2025 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 65,136 ÷ 81,292 = 0.80

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 66,461 ÷ 81,292 = 0.82

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Broadcom Inc. adjusted debt-to-equity ratio improved from 2023 to 2024 and from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 23,126 5,895 14,082 11,495 6,736 2,960
Total assets 171,092 165,645 72,861 73,249 75,570 75,933
Profitability Ratio
ROA1 13.52% 3.56% 19.33% 15.69% 8.91% 3.90%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 23,126 5,895 14,082 11,495 6,736 2,960
Adjusted total assets 171,092 165,645 72,861 73,249 75,570 75,933
Profitability Ratio
Adjusted ROA2 13.52% 3.56% 19.33% 15.69% 8.91% 3.90%

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 23,126 ÷ 171,092 = 13.52%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 23,126 ÷ 171,092 = 13.52%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Broadcom Inc. adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.