Stock Analysis on Net

Micron Technology Inc. (NASDAQ:MU)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Micron Technology Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
Adjustment to Total Assets
Total assets (as reported) 64,254 66,283 58,849 53,678 48,887 43,376
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 564 471
Total assets (adjusted) 64,254 66,283 58,849 53,678 49,451 43,847
Adjustment to Total Debt
Total debt (as reported) 13,330 6,906 6,776 6,643 5,851 4,636
Add: Operating lease liability (before adoption of FASB Topic 842)2 564 471
Add: Current operating lease liabilities (included in Accounts payable and accrued expenses) 66 60 55 54
Add: Noncurrent operating lease liabilities 603 610 504 533
Total debt (adjusted) 13,999 7,576 7,335 7,230 6,415 5,107

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

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


Micron Technology Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Micron Technology Inc., adjusted financial ratios

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
Total Asset Turnover1
Reported total asset turnover 0.24 0.46 0.47 0.40 0.48 0.70
Adjusted total asset turnover 0.24 0.46 0.47 0.40 0.47 0.69
Debt to Equity2
Reported debt to equity 0.30 0.14 0.15 0.17 0.16 0.14
Adjusted debt to equity 0.32 0.15 0.17 0.19 0.18 0.16
Return on Assets3 (ROA)
Reported ROA -9.08% 13.11% 9.96% 5.01% 12.91% 32.59%
Adjusted ROA -9.08% 13.11% 9.96% 5.01% 12.77% 32.24%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Micron Technology Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Micron Technology Inc. adjusted debt to equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Micron Technology Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Micron Technology Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Revenue 15,540 30,758 27,705 21,435 23,406 30,391
Total assets 64,254 66,283 58,849 53,678 48,887 43,376
Activity Ratio
Total asset turnover1 0.24 0.46 0.47 0.40 0.48 0.70
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 15,540 30,758 27,705 21,435 23,406 30,391
Adjusted total assets 64,254 66,283 58,849 53,678 49,451 43,847
Activity Ratio
Adjusted total asset turnover2 0.24 0.46 0.47 0.40 0.47 0.69

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

2023 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 15,540 ÷ 64,254 = 0.24

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 15,540 ÷ 64,254 = 0.24

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Micron Technology Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Total debt 13,330 6,906 6,776 6,643 5,851 4,636
Total Micron shareholders’ equity 44,120 49,907 43,933 38,996 35,881 32,294
Solvency Ratio
Debt to equity1 0.30 0.14 0.15 0.17 0.16 0.14
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 13,999 7,576 7,335 7,230 6,415 5,107
Total Micron shareholders’ equity 44,120 49,907 43,933 38,996 35,881 32,294
Solvency Ratio
Adjusted debt to equity2 0.32 0.15 0.17 0.19 0.18 0.16

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

2023 Calculations

1 Debt to equity = Total debt ÷ Total Micron shareholders’ equity
= 13,330 ÷ 44,120 = 0.30

2 Adjusted debt to equity = Adjusted total debt ÷ Total Micron shareholders’ equity
= 13,999 ÷ 44,120 = 0.32

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Micron Technology Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Micron (5,833) 8,687 5,861 2,687 6,313 14,135
Total assets 64,254 66,283 58,849 53,678 48,887 43,376
Profitability Ratio
ROA1 -9.08% 13.11% 9.96% 5.01% 12.91% 32.59%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Micron (5,833) 8,687 5,861 2,687 6,313 14,135
Adjusted total assets 64,254 66,283 58,849 53,678 49,451 43,847
Profitability Ratio
Adjusted ROA2 -9.08% 13.11% 9.96% 5.01% 12.77% 32.24%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

2023 Calculations

1 ROA = 100 × Net income (loss) attributable to Micron ÷ Total assets
= 100 × -5,833 ÷ 64,254 = -9.08%

2 Adjusted ROA = 100 × Net income (loss) attributable to Micron ÷ Adjusted total assets
= 100 × -5,833 ÷ 64,254 = -9.08%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Micron Technology Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.