Stock Analysis on Net

Texas Instruments Inc. (NASDAQ:TXN)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Texas Instruments Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Adjustment to Total Assets
Total assets (as reported) 34,585 35,509 32,348 27,207 24,676
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 34,585 35,509 32,348 27,207 24,676
Adjustment to Total Debt
Total debt (as reported) 14,048 13,596 11,223 8,735 7,741
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities (included in Accrued expenses and other liabilities) 119 118 88 75 82
Add: Operating lease liabilities (included in Other long-term liabilities) 612 663 478 344 383
Total debt (adjusted) 14,779 14,377 11,789 9,154 8,206

Based on: 10-K (reporting date: 2025-12-31), 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).

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


Texas Instruments Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Texas Instruments Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Total Asset Turnover1
Reported total asset turnover 0.51 0.44 0.54 0.74 0.74
Adjusted total asset turnover 0.51 0.44 0.54 0.74 0.74
Debt to Equity2
Reported debt to equity 0.86 0.80 0.66 0.60 0.58
Adjusted debt to equity 0.91 0.85 0.70 0.63 0.62
Return on Assets3 (ROA)
Reported ROA 14.46% 13.51% 20.12% 32.16% 31.48%
Adjusted ROA 14.46% 13.51% 20.12% 32.16% 31.48%

Based on: 10-K (reporting date: 2025-12-31), 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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Texas Instruments Inc. adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Texas Instruments Inc. adjusted debt to equity ratio deteriorated from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Texas Instruments Inc. adjusted ROA deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.

Texas Instruments Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Revenue 17,682 15,641 17,519 20,028 18,344
Total assets 34,585 35,509 32,348 27,207 24,676
Activity Ratio
Total asset turnover1 0.51 0.44 0.54 0.74 0.74
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 17,682 15,641 17,519 20,028 18,344
Adjusted total assets 34,585 35,509 32,348 27,207 24,676
Activity Ratio
Adjusted total asset turnover2 0.51 0.44 0.54 0.74 0.74

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 17,682 ÷ 34,585 = 0.51

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 17,682 ÷ 34,585 = 0.51

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Texas Instruments Inc. adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Total debt 14,048 13,596 11,223 8,735 7,741
Stockholders’ equity 16,273 16,903 16,897 14,577 13,333
Solvency Ratio
Debt to equity1 0.86 0.80 0.66 0.60 0.58
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 14,779 14,377 11,789 9,154 8,206
Stockholders’ equity 16,273 16,903 16,897 14,577 13,333
Solvency Ratio
Adjusted debt to equity2 0.91 0.85 0.70 0.63 0.62

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 14,048 ÷ 16,273 = 0.86

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 14,779 ÷ 16,273 = 0.91

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Texas Instruments Inc. adjusted debt-to-equity ratio deteriorated from 2023 to 2024 and from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net income 5,001 4,799 6,510 8,749 7,769
Total assets 34,585 35,509 32,348 27,207 24,676
Profitability Ratio
ROA1 14.46% 13.51% 20.12% 32.16% 31.48%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 5,001 4,799 6,510 8,749 7,769
Adjusted total assets 34,585 35,509 32,348 27,207 24,676
Profitability Ratio
Adjusted ROA2 14.46% 13.51% 20.12% 32.16% 31.48%

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 5,001 ÷ 34,585 = 14.46%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 5,001 ÷ 34,585 = 14.46%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Texas Instruments Inc. adjusted ROA deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.