Analysis of Operating Leases
An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.
Present Value of Future Operating Lease Payments (before Adoption of FASB Topic 842)
Celgene Corp., future operating lease payments (before adoption of FASB Topic 842)
US$ in millions
Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).
1 Weighted-average interest rate for Celgene Corp. debt
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.82% |
|---|---|---|---|---|
| 2019 | 92) | 2019 | 92) | 89) |
| 2020 | 89) | 2020 | 89) | 83) |
| 2021 | 70) | 2021 | 70) | 63) |
| 2022 | 59) | 2022 | 59) | 51) |
| 2023 | 45) | 2023 | 45) | 37) |
| 2024 and thereafter | 68) | 2024 | 45) | 36) |
| 2025 | 23) | 18) | ||
| Total: | 423) | 423) | 375) |
Based on: 10-K (reporting date: 2018-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.82% |
|---|---|---|---|---|
| 2018 | 56) | 2018 | 56) | 54) |
| 2019 | 48) | 2019 | 48) | 45) |
| 2020 | 41) | 2020 | 41) | 37) |
| 2021 | 31) | 2021 | 31) | 27) |
| 2022 | 26) | 2022 | 26) | 22) |
| 2023 and thereafter | 33) | 2023 | 26) | 21) |
| 2024 | 7) | 5) | ||
| Total: | 235) | 235) | 209) |
Based on: 10-K (reporting date: 2017-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.68% |
|---|---|---|---|---|
| 2017 | 55) | 2017 | 55) | 53) |
| 2018 | 43) | 2018 | 43) | 40) |
| 2019 | 32) | 2019 | 32) | 28) |
| 2020 | 27) | 2020 | 27) | 23) |
| 2021 | 22) | 2021 | 22) | 18) |
| 2022 and thereafter | 35) | 2022 | 22) | 17) |
| 2023 | 14) | 10) | ||
| Total: | 213) | 213) | 191) |
Based on: 10-K (reporting date: 2016-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.68% |
|---|---|---|---|---|
| 2016 | 56) | 2016 | 56) | 54) |
| 2017 | 48) | 2017 | 48) | 45) |
| 2018 | 35) | 2018 | 35) | 31) |
| 2019 | 24) | 2019 | 24) | 21) |
| 2020 | 20) | 2020 | 20) | 16) |
| 2021 and thereafter | 50) | 2021 | 20) | 16) |
| 2022 | 20) | 15) | ||
| 2023 | 10) | 8) | ||
| Total: | 232) | 232) | 206) |
Based on: 10-K (reporting date: 2015-12-31).
| Year | Future operating lease payments (as reported) | Year | Future operating lease payments (estimated) | Present value at 3.51% |
|---|---|---|---|---|
| 2015 | 57) | 2015 | 57) | 55) |
| 2016 | 47) | 2016 | 47) | 44) |
| 2017 | 37) | 2017 | 37) | 33) |
| 2018 | 25) | 2018 | 25) | 22) |
| 2019 | 16) | 2019 | 16) | 14) |
| 2020 and thereafter | 36) | 2020 | 16) | 13) |
| 2021 | 16) | 13) | ||
| 2022 | 4) | 3) | ||
| Total: | 219) | 219) | 197) |
Based on: 10-K (reporting date: 2014-12-31).
Adjustments to Financial Statements for Operating Leases
Celgene Corp., adjustments to financial statements
US$ in millions
Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).
1, 2 Equal to total present value of future operating lease payments.
Celgene Corp., Financial Data: Reported vs. Adjusted
Adjusted Financial Ratios for Operating Leases (Summary)
Celgene Corp., adjusted financial ratios
Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).
| Financial ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | Celgene Corp. adjusted total asset turnover ratio improved from 2016 to 2017 but then slightly deteriorated from 2017 to 2018. |
| Adjusted debt to equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | Celgene Corp. adjusted debt to equity ratio deteriorated from 2016 to 2017 and from 2017 to 2018. |
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | Celgene Corp. adjusted ROA improved from 2016 to 2017 and from 2017 to 2018. |
Celgene Corp., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).
2018 Calculations
1 Total asset turnover = Net product sales ÷ Total assets
= 15,265 ÷ 35,480 = 0.43
2 Adjusted total asset turnover = Net product sales ÷ Adjusted total assets
= 15,265 ÷ 35,855 = 0.43
| Activity ratio | Description | The company |
|---|---|---|
| Adjusted total asset turnover | An activity ratio calculated as total revenue divided by adjusted total assets. | Celgene Corp. adjusted total asset turnover ratio improved from 2016 to 2017 but then slightly deteriorated from 2017 to 2018. |
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).
2018 Calculations
1 Debt to equity = Total debt ÷ Stockholders’ equity
= 20,270 ÷ 6,161 = 3.29
2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 20,645 ÷ 6,161 = 3.35
| Solvency ratio | Description | The company |
|---|---|---|
| Adjusted debt-to-equity | A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. | Celgene Corp. adjusted debt-to-equity ratio deteriorated from 2016 to 2017 and from 2017 to 2018. |
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).
2018 Calculations
1 ROA = 100 × Net income ÷ Total assets
= 100 × 4,046 ÷ 35,480 = 11.40%
2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 4,046 ÷ 35,855 = 11.28%
| Profitability ratio | Description | The company |
|---|---|---|
| Adjusted ROA | A profitability ratio calculated as net income divided by adjusted total assets. | Celgene Corp. adjusted ROA improved from 2016 to 2017 and from 2017 to 2018. |