Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Goodwill and Intangible Asset Disclosure

Qualcomm Inc., balance sheet: goodwill and intangible assets

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Goodwill 10,642 10,508 7,246 6,323 6,282 6,498
Technology-based 4,292 5,517 5,385 5,556 5,958 6,334
Other 70 90 93 105 134 149
Other intangible assets, gross carrying amount 4,362 5,607 5,478 5,661 6,092 6,483
Accumulated amortization (2,954) (3,725) (4,020) (4,008) (3,920) (3,528)
Other intangible assets, net 1,408 1,882 1,458 1,653 2,172 2,955
Goodwill and other intangible assets 12,050 12,390 8,704 7,976 8,454 9,453

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

Item Description The company
Goodwill Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Qualcomm Inc. goodwill increased from 2021 to 2022 and from 2022 to 2023.
Other intangible assets, net Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Qualcomm Inc. other intangible assets, net increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Goodwill and other intangible assets Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Qualcomm Inc. goodwill and other intangible assets increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Adjustments to Financial Statements: Removal of Goodwill

Qualcomm Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Adjustment to Total Assets
Total assets (as reported) 51,040 49,014 41,240 35,594 32,957 32,686
Less: Goodwill 10,642 10,508 7,246 6,323 6,282 6,498
Total assets (adjusted) 40,398 38,506 33,994 29,271 26,675 26,188
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 21,581 18,013 9,950 6,077 4,909 928
Less: Goodwill 10,642 10,508 7,246 6,323 6,282 6,498
Stockholders’ equity (adjusted) 10,939 7,505 2,704 (246) (1,373) (5,570)
Adjustment to Net Income (loss)
Net income (loss) (as reported) 7,232 12,936 9,043 5,198 4,386 (4,864)
Add: Goodwill impairments 146 129
Net income (loss) (adjusted) 7,232 12,936 9,043 5,198 4,532 (4,735)

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).


Qualcomm Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Qualcomm Inc., adjusted financial ratios

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Net Profit Margin
Reported net profit margin 20.19% 29.27% 26.94% 22.09% 18.07% -21.40%
Adjusted net profit margin 20.19% 29.27% 26.94% 22.09% 18.67% -20.83%
Total Asset Turnover
Reported total asset turnover 0.70 0.90 0.81 0.66 0.74 0.70
Adjusted total asset turnover 0.89 1.15 0.99 0.80 0.91 0.87
Financial Leverage
Reported financial leverage 2.37 2.72 4.14 5.86 6.71 35.22
Adjusted financial leverage 3.69 5.13 12.57
Return on Equity (ROE)
Reported ROE 33.51% 71.81% 90.88% 85.54% 89.35% -524.14%
Adjusted ROE 66.11% 172.37% 334.43%
Return on Assets (ROA)
Reported ROA 14.17% 26.39% 21.93% 14.60% 13.31% -14.88%
Adjusted ROA 17.90% 33.59% 26.60% 17.76% 16.99% -18.08%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Qualcomm Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Qualcomm Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
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.
Qualcomm Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Qualcomm Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Qualcomm Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Qualcomm Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 7,232 12,936 9,043 5,198 4,386 (4,864)
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Profitability Ratio
Net profit margin1 20.19% 29.27% 26.94% 22.09% 18.07% -21.40%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 7,232 12,936 9,043 5,198 4,532 (4,735)
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Profitability Ratio
Adjusted net profit margin2 20.19% 29.27% 26.94% 22.09% 18.67% -20.83%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Revenues
= 100 × 7,232 ÷ 35,820 = 20.19%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Revenues
= 100 × 7,232 ÷ 35,820 = 20.19%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Qualcomm Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Total Asset Turnover

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Total assets 51,040 49,014 41,240 35,594 32,957 32,686
Activity Ratio
Total asset turnover1 0.70 0.90 0.81 0.66 0.74 0.70
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Adjusted total assets 40,398 38,506 33,994 29,271 26,675 26,188
Activity Ratio
Adjusted total asset turnover2 0.89 1.15 0.99 0.80 0.91 0.87

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

2023 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 35,820 ÷ 51,040 = 0.70

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 35,820 ÷ 40,398 = 0.89

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Qualcomm Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Total assets 51,040 49,014 41,240 35,594 32,957 32,686
Stockholders’ equity 21,581 18,013 9,950 6,077 4,909 928
Solvency Ratio
Financial leverage1 2.37 2.72 4.14 5.86 6.71 35.22
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets 40,398 38,506 33,994 29,271 26,675 26,188
Adjusted stockholders’ equity 10,939 7,505 2,704 (246) (1,373) (5,570)
Solvency Ratio
Adjusted financial leverage2 3.69 5.13 12.57

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

2023 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 51,040 ÷ 21,581 = 2.37

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 40,398 ÷ 10,939 = 3.69

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.
Qualcomm Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 7,232 12,936 9,043 5,198 4,386 (4,864)
Stockholders’ equity 21,581 18,013 9,950 6,077 4,909 928
Profitability Ratio
ROE1 33.51% 71.81% 90.88% 85.54% 89.35% -524.14%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 7,232 12,936 9,043 5,198 4,532 (4,735)
Adjusted stockholders’ equity 10,939 7,505 2,704 (246) (1,373) (5,570)
Profitability Ratio
Adjusted ROE2 66.11% 172.37% 334.43%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

2023 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 7,232 ÷ 21,581 = 33.51%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × 7,232 ÷ 10,939 = 66.11%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Qualcomm Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 7,232 12,936 9,043 5,198 4,386 (4,864)
Total assets 51,040 49,014 41,240 35,594 32,957 32,686
Profitability Ratio
ROA1 14.17% 26.39% 21.93% 14.60% 13.31% -14.88%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 7,232 12,936 9,043 5,198 4,532 (4,735)
Adjusted total assets 40,398 38,506 33,994 29,271 26,675 26,188
Profitability Ratio
Adjusted ROA2 17.90% 33.59% 26.60% 17.76% 16.99% -18.08%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

2023 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 7,232 ÷ 51,040 = 14.17%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 7,232 ÷ 40,398 = 17.90%

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