Analysis of Goodwill and Intangible Assets
Adjustments to Financial Statements: Removal of Goodwill
Texas Instruments Inc., adjustments to financial statements
US$ in millions
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
The data reveals a consistent increase in both reported and adjusted financial measures over the five-year period, reflecting growth in the company's asset base and equity position.
- Total Assets
- Reported total assets increased steadily from 19,351 million US dollars at the end of 2020 to 35,509 million US dollars by the end of 2024, indicating significant expansion. Similarly, the adjusted total assets, which remove goodwill effects, rose from 14,989 million US dollars to 31,147 million US dollars during the same time frame. This upward trend suggests the company's underlying asset growth, excluding goodwill, has been robust.
- Stockholders' Equity
- Reported stockholders’ equity showed a consistent increase from 9,187 million US dollars in 2020 to 16,903 million US dollars in 2024, reflecting strong equity accumulation. Meanwhile, the adjusted stockholders’ equity also displayed growth from 4,825 million US dollars to 12,541 million US dollars, showing a marked improvement in the company's net book value excluding goodwill. The growth in adjusted equity is proportionally larger, highlighting the impact of excluding goodwill on the equity base.
- Goodwill Impact
- The difference between reported and adjusted figures indicates a substantial goodwill component within the asset and equity base. While both reported and adjusted metrics increased over time, the gap also widened, underscoring the increasing presence of goodwill on the balance sheet. This may suggest acquisitions or intangible asset capitalization contributing to asset and equity growth.
- Growth Rates and Patterns
- Overall, assets and equity expanded significantly year-over-year, with no signs of contraction or volatility. The consistent upward trends across all measures point to sound financial health and effective capital management. Adjusted figures confirm that the company's fundamental asset and equity growth is not solely reliant on intangible goodwill but also on tangible and other core asset increases.
Texas Instruments Inc., Financial Data: Reported vs. Adjusted
Adjusted Financial Ratios: Removal of Goodwill (Summary)
Texas Instruments Inc., adjusted financial ratios
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
- Total Asset Turnover
- The reported total asset turnover exhibits a declining trend over the five-year period, decreasing from 0.75 in 2020 to 0.44 in 2024. This suggests a steady reduction in the efficiency with which the company utilizes its assets to generate revenue. The adjusted total asset turnover, which accounts for goodwill, similarly shows a decline from 0.96 to 0.5, indicating that the trend remains consistent after adjusting for intangible asset effects.
- Financial Leverage
- Reported financial leverage initially decreases from 2.11 in 2020 to 1.85 in 2021 and remains relatively stable around 1.87 to 1.91 through 2023, before increasing to 2.1 in 2024. In contrast, adjusted financial leverage starts at a notably higher level of 3.11 in 2020 and sees a sharp decline to 2.26 in 2021, staying nearly constant around 2.23 to 2.24 until 2023, then rising moderately to 2.48 in 2024. This suggests fluctuating levels of debt financing or capital structure changes over time, with adjustments highlighting a more leveraged position once goodwill is considered.
- Return on Equity (ROE)
- The reported ROE shows a significant decrease from 60.9% in 2020 to 28.39% in 2024. The trend is also apparent in the adjusted ROE, which starts at an exceptionally high level of 115.96% in 2020 and declines steadily to 38.27% in 2024. Both measures indicate a reduction in profitability for shareholders, with adjusted ROE highlighting the impact of asset adjustments resulting in initially higher but rapidly decreasing returns.
- Return on Assets (ROA)
- Reported ROA improves slightly from 28.91% in 2020 to 32.16% in 2022 but then declines markedly to 13.51% by 2024. Adjusted ROA follows a similar pattern, increasing marginally from 37.33% in 2020 to 38.3% in 2022 before dropping sharply to 15.41% in 2024. This implies that asset profitability peaked around 2022 and experienced a significant downturn thereafter, even when goodwill adjustments are considered.
- Overall Insights
- The analysis of reported and adjusted financial metrics reveals consistent downward pressures on asset efficiency, profitability, and returns over the observed period. Despite fluctuations in financial leverage, the deteriorating trends in asset turnover and returns on equity and assets suggest challenges in maintaining operational effectiveness and profitability. The adjustments for goodwill generally amplify these trends, indicating that intangible assets have a meaningful impact on the financial profile. The pronounced decline after 2022 points to a potential shift in business performance or market conditions affecting the company adversely.
Texas Instruments Inc., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
2024 Calculations
1 Total asset turnover = Revenue ÷ Total assets
= 15,641 ÷ 35,509 = 0.44
2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 15,641 ÷ 31,147 = 0.50
- Total Assets
- The reported total assets have shown a consistent upward trajectory over the five-year period, increasing from $19,351 million in 2020 to $35,509 million in 2024. This represents a substantial growth in asset base, highlighting possible expansion efforts or acquisitions.
- Similarly, the adjusted total assets, which exclude goodwill, have also increased steadily from $14,989 million in 2020 to $31,147 million in 2024. Although the adjusted figures are consistently lower than the reported figures, the growth pattern closely mirrors the reported total assets, indicating that goodwill adjustments do not significantly alter the overall growth trend.
- Total Asset Turnover
- The reported total asset turnover ratio, which measures sales generated per dollar of total assets, remained relatively stable between 2020 and 2022 around 0.74-0.75. However, there is a marked decline in 2023 and 2024, dropping to 0.54 and then to 0.44, respectively. This suggests diminishing efficiency in the use of assets to generate revenue in the latter years of the period.
- Adjusted total asset turnover exhibits a similar declining trend, starting at 0.96 in 2020 and gradually decreasing to 0.5 in 2024. The higher ratios relative to the reported figures indicate that when goodwill is excluded, asset utilization appears more efficient; nevertheless, the downward trend remains consistent, indicating a potential challenge in maintaining asset efficiency.
- Insights
- The simultaneous increase in total assets and decrease in asset turnover ratios suggest that while the company is expanding its asset base, it is facing difficulties in maintaining proportional revenue growth. This may reflect overinvestment, integration challenges, or shifts in business operations impacting asset productivity.
- The fact that both reported and adjusted metrics display similar trends reinforces the validity of these observations, implying that goodwill adjustments do not obscure the overall patterns of asset growth and utilization.
Adjusted Financial Leverage
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
2024 Calculations
1 Financial leverage = Total assets ÷ Stockholders’ equity
= 35,509 ÷ 16,903 = 2.10
2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 31,147 ÷ 12,541 = 2.48
- Total Assets
- Reported total assets show a consistent upward trend over the five-year period, increasing from 19,351 million US dollars at the end of 2020 to 35,509 million US dollars by the end of 2024. This indicates a significant expansion in asset base. Adjusted total assets, which exclude goodwill, likewise exhibit a strong growth trajectory, rising from 14,989 million to 31,147 million US dollars over the same period. The gap between reported and adjusted assets suggests a notable proportion of goodwill on the balance sheet that also grows with time, albeit at a slower pace compared to total assets.
- Stockholders’ Equity
- Reported stockholders' equity has increased steadily from 9,187 million US dollars in 2020 to 16,903 million in 2024. Adjusted equity, which removes goodwill effects, has also grown significantly, from 4,825 million to 12,541 million US dollars. The difference between reported and adjusted equity reflects the impact of intangible assets such as goodwill, with adjusted equity consistently being lower but showing similar growth patterns, indicating underlying genuine equity build-up beyond goodwill adjustments.
- Financial Leverage
- Reported financial leverage has remained relatively stable, starting at 2.11 in 2020, decreasing slightly to 1.85 in 2021, before gradually rising again to 2.10 in 2024. This suggests a moderate fluctuation in the ratio of total assets to equity, with leverage returning close to the initial level by the end of the period. Adjusted financial leverage, which accounts for goodwill adjustments, shows a higher starting point at 3.11 in 2020, decreasing sharply to 2.26 in 2021, then staying relatively flat around 2.20 to 2.48 through 2024. This indicates that when goodwill is excluded, the company operates with higher leverage, but it maintains a fairly consistent leverage level after the initial drop in 2021.
- Overall Insights
- The data reveal steady asset growth and equity increase irrespective of goodwill adjustments, reflecting ongoing business growth and capital accumulation. The presence and growth of goodwill as part of total assets and equity imply acquisitions or intangible asset recognition contributing to the balance sheet expansion. Financial leverage metrics suggest the company manages its leverage prudently, with adjusted leverage levels indicating a more conservative capital structure when excluding intangible assets. Overall, the trends imply an expanding financial base with controlled leverage risk.
Adjusted Return on Equity (ROE)
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
2024 Calculations
1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 4,799 ÷ 16,903 = 28.39%
2 Adjusted ROE = 100 × Net income ÷ Adjusted stockholders’ equity
= 100 × 4,799 ÷ 12,541 = 38.27%
- Stockholders’ Equity Trends
- Reported stockholders’ equity demonstrated a consistent upward trajectory over the five-year period, increasing from $9,187 million in 2020 to $16,903 million in 2024. This represents a significant growth in equity, with the most notable increase occurring between 2020 and 2021.
- Adjusted stockholders’ equity, which likely excludes goodwill or other intangible assets, also showed a steady increase from $4,825 million in 2020 to $12,541 million in 2024. The growth trend in adjusted equity mirrors that of the reported equity but starts from a lower base, indicating a substantial portion of equity is attributable to adjustments such as goodwill.
- Return on Equity (ROE) Analysis
- Reported ROE remained relatively high throughout the period but showed a declining trend, starting at 60.9% in 2020, slightly decreasing to around 60% in 2022, followed by a sharper drop to 38.53% in 2023 and further to 28.39% in 2024. This decline suggests that despite growing equity, the company’s ability to generate profits relative to reported equity has weakened over time.
- Adjusted ROE, which relates to adjusted stockholders’ equity, displayed even higher initial levels, starting at an exceptionally high 115.96% in 2020. It then experienced a significant downward trend, decreasing to 86.6% in 2021, 85.65% in 2022, before dropping more steeply to 51.93% in 2023 and 38.27% in 2024. The similar pattern in decline but at higher percentages compared to reported ROE indicates that the profitability relative to tangible equity is much stronger initially but is converging with reported ROE as time progresses.
- Overall Insights
- The steady rise in both reported and adjusted stockholders’ equity indicates a growing capital base, potentially due to retained earnings, capital contributions, or asset revaluations excluding goodwill. However, the declining returns on equity—both reported and adjusted—point to decreasing efficiency in generating profits from shareholders’ investments.
- The sharp reduction in ROE between 2022 and 2024 suggests either slower earnings growth relative to equity or potentially increased capital without commensurate profit increases. The adjusted ROE being initially more than double the reported ROE reflects the impact of goodwill and other intangible assets inflating the reported equity value and concealing the true profitability on tangible equity. The narrowing gap over time may reflect goodwill impairment or other adjustments affecting equity composition.
- In summary, while the company has expanded its equity base substantially, profitability metrics relative to both reported and adjusted equity have declined, indicating evolving challenges in maintaining high return ratios in the more recent years.
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).
2024 Calculations
1 ROA = 100 × Net income ÷ Total assets
= 100 × 4,799 ÷ 35,509 = 13.51%
2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 4,799 ÷ 31,147 = 15.41%
The analysis reveals notable trends in the company's total assets and return on assets (ROA) over the five-year period from 2020 to 2024. Both reported and adjusted total assets show a consistent upward trajectory, indicating asset growth each year.
- Total Assets
- Reported total assets increased steadily from 19,351 million US dollars in 2020 to 35,509 million US dollars in 2024. This represents an approximate 83.6% increase over the period, highlighting substantial growth in the company's asset base.
- Adjusted total assets, which presumably exclude goodwill or other intangible elements, followed a similar upward trend, rising from 14,989 million US dollars in 2020 to 31,147 million US dollars in 2024. This increase of roughly 107.6% suggests that growth is not solely attributable to accounting adjustments related to goodwill and reflects a real expansion in tangible assets.
- Return on Assets (ROA)
- Reported ROA demonstrated a rising trend initially, increasing from 28.91% in 2020 to a peak of 32.16% in 2022. After this peak, a significant decline occurred, with ROA dropping to 20.12% in 2023 and further decreasing to 13.51% in 2024.
- Adjusted ROA, which factors in goodwill adjustments, exhibits a similar pattern but with higher percentage values ranging from 37.33% in 2020 to 38.3% in 2022, followed by a decline to 23.26% in 2023 and 15.41% in 2024. The higher adjusted ROA figures compared to reported ROA indicate that excluding goodwill enhances the perceived efficiency in asset utilization.
- Insights
- The substantial and continuous growth in both reported and adjusted total assets suggests ongoing investment and expansion in the company's asset base. However, the declining ROA from 2022 onwards indicates a diminishing return on these assets, which may be due to factors such as reduced profitability, increased cost structure, or investments that have yet to yield proportional earnings.
- The sharper decline in reported ROA compared to adjusted ROA also implies that goodwill or intangible assets may be affecting the profitability ratios, possibly through amortization or impairment charges impacting net income in relation to total assets.