Stock Analysis on Net

First Solar Inc. (NASDAQ:FSLR)

This company has been moved to the archive! The financial data has not been updated since April 27, 2023.

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

First Solar Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Activity Ratio
Total Asset Turnover
Reported 0.32 0.39 0.38 0.41 0.32
Adjusted 0.43 0.41 0.36 0.44 0.32
Liquidity Ratio
Current Ratio
Reported 3.65 4.39 3.56 2.73 4.57
Adjusted 4.96 6.24 4.74 3.69 5.61
Solvency Ratios
Debt to Equity
Reported 0.03 0.04 0.05 0.09 0.09
Adjusted 0.03 0.06 0.08 0.11 0.11
Debt to Capital
Reported 0.03 0.04 0.05 0.08 0.08
Adjusted 0.03 0.06 0.08 0.10 0.10
Financial Leverage
Reported 1.41 1.24 1.29 1.47 1.37
Adjusted 1.16 1.17 1.21 1.34 1.30
Profitability Ratios
Net Profit Margin
Reported -1.69% 16.03% 14.69% -3.75% 6.43%
Adjusted 21.14% 17.86% 9.16% -2.26% 7.40%
Return on Equity (ROE)
Reported -0.76% 7.86% 7.22% -2.26% 2.77%
Adjusted 10.61% 8.50% 4.05% -1.35% 3.04%
Return on Assets (ROA)
Reported -0.54% 6.32% 5.60% -1.53% 2.03%
Adjusted 9.13% 7.25% 3.33% -1.00% 2.34%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. First Solar Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. First Solar Inc. adjusted current ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. First Solar Inc. adjusted debt-to-equity ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. First Solar Inc. adjusted debt-to-capital ratio improved from 2020 to 2021 and from 2021 to 2022.
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.
First Solar Inc. adjusted financial leverage ratio decreased from 2020 to 2021 and from 2021 to 2022.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. First Solar Inc. adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. First Solar Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. First Solar Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.

First Solar Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net sales 2,619,319 2,923,377 2,711,332 3,063,117 2,244,044
Total assets 8,251,228 7,413,746 7,108,931 7,515,689 7,121,362
Activity Ratio
Total asset turnover1 0.32 0.39 0.38 0.41 0.32
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net sales2 3,529,448 2,987,456 2,550,409 3,280,003 2,276,740
Adjusted total assets3 8,173,590 7,355,248 7,007,841 7,386,304 7,191,856
Activity Ratio
Adjusted total asset turnover4 0.43 0.41 0.36 0.44 0.32

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 2022 Calculation
Total asset turnover = Net sales ÷ Total assets
= 2,619,319 ÷ 8,251,228 = 0.32

2 Adjusted net sales. See details »

3 Adjusted total assets. See details »

4 2022 Calculation
Adjusted total asset turnover = Adjusted net sales ÷ Adjusted total assets
= 3,529,448 ÷ 8,173,590 = 0.43

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. First Solar Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 3,791,421 3,191,243 3,014,535 3,599,834 3,859,523
Current liabilities 1,038,048 726,878 847,398 1,318,208 845,457
Liquidity Ratio
Current ratio1 3.65 4.39 3.56 2.73 4.57
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 3,792,463 3,191,907 3,017,544 3,601,220 3,860,885
Adjusted current liabilities3 764,173 511,412 636,307 974,700 688,045
Liquidity Ratio
Adjusted current ratio4 4.96 6.24 4.74 3.69 5.61

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 2022 Calculation
Current ratio = Current assets ÷ Current liabilities
= 3,791,421 ÷ 1,038,048 = 3.65

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2022 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 3,792,463 ÷ 764,173 = 4.96

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. First Solar Inc. adjusted current ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 184,349 239,901 279,231 471,697 466,791
Stockholders’ equity 5,836,055 5,959,551 5,520,928 5,096,767 5,212,403
Solvency Ratio
Debt to equity1 0.03 0.04 0.05 0.09 0.09
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 234,131 398,594 482,271 595,314 613,605
Adjusted stockholders’ equity3 7,029,073 6,279,116 5,772,337 5,498,327 5,547,585
Solvency Ratio
Adjusted debt to equity4 0.03 0.06 0.08 0.11 0.11

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 2022 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 184,349 ÷ 5,836,055 = 0.03

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 234,131 ÷ 7,029,073 = 0.03

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. First Solar Inc. adjusted debt-to-equity ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 184,349 239,901 279,231 471,697 466,791
Total capital 6,020,404 6,199,452 5,800,159 5,568,464 5,679,194
Solvency Ratio
Debt to capital1 0.03 0.04 0.05 0.08 0.08
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 234,131 398,594 482,271 595,314 613,605
Adjusted total capital3 7,263,204 6,677,710 6,254,608 6,093,641 6,161,190
Solvency Ratio
Adjusted debt to capital4 0.03 0.06 0.08 0.10 0.10

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 2022 Calculation
Debt to capital = Total debt ÷ Total capital
= 184,349 ÷ 6,020,404 = 0.03

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2022 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 234,131 ÷ 7,263,204 = 0.03

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. First Solar Inc. adjusted debt-to-capital ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 8,251,228 7,413,746 7,108,931 7,515,689 7,121,362
Stockholders’ equity 5,836,055 5,959,551 5,520,928 5,096,767 5,212,403
Solvency Ratio
Financial leverage1 1.41 1.24 1.29 1.47 1.37
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 8,173,590 7,355,248 7,007,841 7,386,304 7,191,856
Adjusted stockholders’ equity3 7,029,073 6,279,116 5,772,337 5,498,327 5,547,585
Solvency Ratio
Adjusted financial leverage4 1.16 1.17 1.21 1.34 1.30

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 2022 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 8,251,228 ÷ 5,836,055 = 1.41

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 8,173,590 ÷ 7,029,073 = 1.16

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.
First Solar Inc. adjusted financial leverage ratio decreased from 2020 to 2021 and from 2021 to 2022.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) (44,166) 468,693 398,355 (114,933) 144,326
Net sales 2,619,319 2,923,377 2,711,332 3,063,117 2,244,044
Profitability Ratio
Net profit margin1 -1.69% 16.03% 14.69% -3.75% 6.43%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 746,067 533,608 233,500 (74,197) 168,586
Adjusted net sales3 3,529,448 2,987,456 2,550,409 3,280,003 2,276,740
Profitability Ratio
Adjusted net profit margin4 21.14% 17.86% 9.16% -2.26% 7.40%

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 2022 Calculation
Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × -44,166 ÷ 2,619,319 = -1.69%

2 Adjusted net income (loss). See details »

3 Adjusted net sales. See details »

4 2022 Calculation
Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Adjusted net sales
= 100 × 746,067 ÷ 3,529,448 = 21.14%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. First Solar Inc. adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) (44,166) 468,693 398,355 (114,933) 144,326
Stockholders’ equity 5,836,055 5,959,551 5,520,928 5,096,767 5,212,403
Profitability Ratio
ROE1 -0.76% 7.86% 7.22% -2.26% 2.77%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 746,067 533,608 233,500 (74,197) 168,586
Adjusted stockholders’ equity3 7,029,073 6,279,116 5,772,337 5,498,327 5,547,585
Profitability Ratio
Adjusted ROE4 10.61% 8.50% 4.05% -1.35% 3.04%

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 2022 Calculation
ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × -44,166 ÷ 5,836,055 = -0.76%

2 Adjusted net income (loss). See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × 746,067 ÷ 7,029,073 = 10.61%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. First Solar Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income (loss) (44,166) 468,693 398,355 (114,933) 144,326
Total assets 8,251,228 7,413,746 7,108,931 7,515,689 7,121,362
Profitability Ratio
ROA1 -0.54% 6.32% 5.60% -1.53% 2.03%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 746,067 533,608 233,500 (74,197) 168,586
Adjusted total assets3 8,173,590 7,355,248 7,007,841 7,386,304 7,191,856
Profitability Ratio
Adjusted ROA4 9.13% 7.25% 3.33% -1.00% 2.34%

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 2022 Calculation
ROA = 100 × Net income (loss) ÷ Total assets
= 100 × -44,166 ÷ 8,251,228 = -0.54%

2 Adjusted net income (loss). See details »

3 Adjusted total assets. See details »

4 2022 Calculation
Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 746,067 ÷ 8,173,590 = 9.13%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. First Solar Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.