Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 354 375
Total assets (adjusted) 51,040 49,014 41,240 35,594 33,311 33,061
Adjustment to Total Debt
Total debt (as reported) 15,398 15,482 15,745 15,726 15,933 16,370
Add: Operating lease liability (before adoption of FASB Topic 842)2 354 375
Add: Operating lease liabilities (recorded in Other current liabilities) 98 104 126 134
Add: Operating lease liabilities (recorded in Other liabilities) 571 573 428 371
Total debt (adjusted) 16,067 16,159 16,299 16,231 16,287 16,745

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).

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


Qualcomm Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (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
Total Asset Turnover1
Reported total asset turnover 0.70 0.90 0.81 0.66 0.74 0.70
Adjusted total asset turnover 0.70 0.90 0.81 0.66 0.73 0.69
Debt to Equity2
Reported debt to equity 0.71 0.86 1.58 2.59 3.25 17.64
Adjusted debt to equity 0.74 0.90 1.64 2.67 3.32 18.04
Return on Assets3 (ROA)
Reported ROA 14.17% 26.39% 21.93% 14.60% 13.31% -14.88%
Adjusted ROA 14.17% 26.39% 21.93% 14.60% 13.17% -14.71%

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 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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Qualcomm Inc. adjusted debt to equity ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as 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 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 Operating Leases
Selected Financial Data (US$ in millions)
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Adjusted total assets 51,040 49,014 41,240 35,594 33,311 33,061
Activity Ratio
Adjusted total asset turnover2 0.70 0.90 0.81 0.66 0.73 0.69

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 ÷ 51,040 = 0.70

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 Debt to Equity

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 debt 15,398 15,482 15,745 15,726 15,933 16,370
Stockholders’ equity 21,581 18,013 9,950 6,077 4,909 928
Solvency Ratio
Debt to equity1 0.71 0.86 1.58 2.59 3.25 17.64
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 16,067 16,159 16,299 16,231 16,287 16,745
Stockholders’ equity 21,581 18,013 9,950 6,077 4,909 928
Solvency Ratio
Adjusted debt to equity2 0.74 0.90 1.64 2.67 3.32 18.04

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 Debt to equity = Total debt ÷ Stockholders’ equity
= 15,398 ÷ 21,581 = 0.71

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 16,067 ÷ 21,581 = 0.74

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Qualcomm Inc. adjusted debt-to-equity ratio improved 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 Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) 7,232 12,936 9,043 5,198 4,386 (4,864)
Adjusted total assets 51,040 49,014 41,240 35,594 33,311 33,061
Profitability Ratio
Adjusted ROA2 14.17% 26.39% 21.93% 14.60% 13.17% -14.71%

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 × Net income (loss) ÷ Adjusted total assets
= 100 × 7,232 ÷ 51,040 = 14.17%

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