Stock Analysis on Net

NVIDIA Corp. (NASDAQ:NVDA)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

NVIDIA Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Adjustment to Total Assets
Total assets (as reported) 65,728 41,182 44,187 28,791 17,315 13,292
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 600
Total assets (adjusted) 65,728 41,182 44,187 28,791 17,315 13,892
Adjustment to Total Debt
Total debt (as reported) 9,709 10,953 10,946 6,963 1,991 1,988
Add: Operating lease liability (before adoption of FASB Topic 842)2 600
Add: Short-term operating lease liabilities 228 176 144 121 91
Add: Long-term operating lease liabilities 1,119 902 741 634 561
Total debt (adjusted) 11,056 12,031 11,831 7,718 2,643 2,588

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

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


NVIDIA Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

NVIDIA Corp., adjusted financial ratios

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Total Asset Turnover1
Reported total asset turnover 0.93 0.65 0.61 0.58 0.63 0.88
Adjusted total asset turnover 0.93 0.65 0.61 0.58 0.63 0.84
Debt to Equity2
Reported debt to equity 0.23 0.50 0.41 0.41 0.16 0.21
Adjusted debt to equity 0.26 0.54 0.44 0.46 0.22 0.28
Return on Assets3 (ROA)
Reported ROA 45.28% 10.61% 22.07% 15.05% 16.15% 31.15%
Adjusted ROA 45.28% 10.61% 22.07% 15.05% 16.15% 29.81%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. NVIDIA Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. NVIDIA Corp. adjusted debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. NVIDIA Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

NVIDIA Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenue 60,922 26,974 26,914 16,675 10,918 11,716
Total assets 65,728 41,182 44,187 28,791 17,315 13,292
Activity Ratio
Total asset turnover1 0.93 0.65 0.61 0.58 0.63 0.88
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 60,922 26,974 26,914 16,675 10,918 11,716
Adjusted total assets 65,728 41,182 44,187 28,791 17,315 13,892
Activity Ratio
Adjusted total asset turnover2 0.93 0.65 0.61 0.58 0.63 0.84

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 60,922 ÷ 65,728 = 0.93

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 60,922 ÷ 65,728 = 0.93

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. NVIDIA Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 9,709 10,953 10,946 6,963 1,991 1,988
Shareholders’ equity 42,978 22,101 26,612 16,893 12,204 9,342
Solvency Ratio
Debt to equity1 0.23 0.50 0.41 0.41 0.16 0.21
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 11,056 12,031 11,831 7,718 2,643 2,588
Shareholders’ equity 42,978 22,101 26,612 16,893 12,204 9,342
Solvency Ratio
Adjusted debt to equity2 0.26 0.54 0.44 0.46 0.22 0.28

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ equity
= 9,709 ÷ 42,978 = 0.23

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 11,056 ÷ 42,978 = 0.26

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. NVIDIA Corp. adjusted debt-to-equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 29,760 4,368 9,752 4,332 2,796 4,141
Total assets 65,728 41,182 44,187 28,791 17,315 13,292
Profitability Ratio
ROA1 45.28% 10.61% 22.07% 15.05% 16.15% 31.15%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 29,760 4,368 9,752 4,332 2,796 4,141
Adjusted total assets 65,728 41,182 44,187 28,791 17,315 13,892
Profitability Ratio
Adjusted ROA2 45.28% 10.61% 22.07% 15.05% 16.15% 29.81%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 29,760 ÷ 65,728 = 45.28%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 29,760 ÷ 65,728 = 45.28%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. NVIDIA Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.