Stock Analysis on Net

Boston Scientific Corp. (NYSE:BSX)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 4, 2023.

Adjusted Financial Ratios

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjusted Financial Ratios (Summary)

Boston Scientific Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Activity Ratio
Total Asset Turnover
Reported
Adjusted
Liquidity Ratio
Current Ratio
Reported
Adjusted
Solvency Ratios
Debt to Equity
Reported
Adjusted
Debt to Capital
Reported
Adjusted
Financial Leverage
Reported
Adjusted
Profitability Ratios
Net Profit Margin
Reported
Adjusted
Return on Equity (ROE)
Reported
Adjusted
Return on Assets (ROA)
Reported
Adjusted

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

The analysis of the key financial ratios over the five-year period reveals several noteworthy trends in the company's operational efficiency, liquidity, leverage, and profitability.

Asset Turnover
Both reported and adjusted total asset turnover ratios exhibit a declining trend from 2018 to 2020, reaching their lowest points in 2020 at 0.32 (reported) and 0.37 (adjusted). Subsequently, there is a gradual recovery through 2021 and 2022, with the ratios improving to 0.39 and 0.44, respectively. This suggests that asset utilization declined significantly during 2020 but improved in the following years, potentially reflecting changes in asset management efficiency or sales volume.
Current Ratio
The reported current ratio increased markedly from 0.76 in 2018 to a peak of 1.82 in 2020, before slightly declining and stabilizing around 1.5 in 2021 and 2022. The adjusted current ratio follows a similar pattern, peaking at 1.92 in 2020 and settling at 1.64 by 2022. This indicates a strengthening in short-term liquidity around 2020, followed by a modest correction, reflecting improved ability to cover current liabilities during that period.
Debt to Equity Ratio
The reported debt to equity ratio has steadily decreased from 0.81 in 2018 to 0.51 in 2022, indicating a reduction in reliance on debt financing relative to equity. Contrastingly, the adjusted debt to equity ratio fluctuated, peaking at 0.96 in 2019 before declining to 0.65 in 2022. Overall, this points to a downward trend in leverage, suggesting enhanced financial stability and a possible shift toward a more conservative capital structure.
Debt to Capital Ratio
Both reported and adjusted debt to capital ratios display a declining trend across the period. The reported ratio decreases from 0.45 in 2018 to 0.34 in 2022, while the adjusted figures drop from 0.45 to 0.39. This decline further supports the observation of reduced leverage and improved capital structure management.
Financial Leverage
Reported financial leverage consistently declines from 2.41 in 2018 to 1.85 in 2022, while adjusted financial leverage fluctuates, reaching its highest point at 2.46 in 2019 before decreasing to 1.99 in 2022. The downward trend signals decreased use of borrowed funds relative to equity, corroborating the leverage metrics discussed above.
Profitability Ratios
The reported net profit margin shows significant volatility; it peaks considerably at 43.78% in 2019, falls sharply to negative territory (-0.83%) in 2020, then recovers to 8.76% in 2021 before declining again to 5.5% in 2022. The adjusted net profit margin follows a similar trajectory, with less pronounced peaks and troughs. Return on equity (ROE) and return on assets (ROA) display comparable patterns, with marked decreases in 2020 (negative values), followed by partial recovery in subsequent years, though remaining below 2018 and 2019 levels. These fluctuations indicate a period of financial distress or extraordinary items impacting profitability in 2020, followed by gradual stabilization but at levels lower than pre-2020 profitability.

In summary, the company experienced a decline in asset turnover efficiency and profitability in 2020, coinciding with higher liquidity levels. Leverage ratios demonstrate a consistent move towards de-leveraging and reduced financial risk over the observed period. Profitability metrics signal substantial challenges in 2020, with incomplete recovery through 2022. The overall financial profile suggests a period of operational strain, possibly related to external factors impacting performance in 2020, followed by cautious improvement in operational and financial stability.


Boston Scientific Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Net sales
Total assets
Activity Ratio
Total asset turnover1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net sales2
Adjusted total assets3
Activity Ratio
Adjusted total asset turnover4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Total asset turnover = Net sales ÷ Total assets
= ÷ =

2 Adjusted net sales. See details »

3 Adjusted total assets. See details »

4 2022 Calculation
Adjusted total asset turnover = Adjusted net sales ÷ Adjusted total assets
= ÷ =

Net Sales
Net sales showed an overall growth trend from 2018 to 2022, increasing from 9,823 million USD in 2018 to 12,682 million USD in 2022. Despite a decline observed in 2020 to 9,913 million USD from a peak of 10,735 million USD in 2019, net sales rebounded significantly in the subsequent years, reaching their highest level in 2022.
Total Assets
Total assets increased substantially between 2018 and 2022, rising from 20,999 million USD to 32,469 million USD. This growth appears steady, with a particularly large jump from 2018 to 2019, followed by more modest increases in the following years.
Reported Total Asset Turnover
The reported total asset turnover ratio declined from 0.47 in 2018 to 0.32 in 2020, which corresponds with the increase in total assets and the dip in net sales during the same period. However, the ratio recovered somewhat in 2021 and 2022 to 0.39, indicating improved efficiency in asset utilization relative to the reported net sales in those years.
Adjusted Net Sales
Adjusted net sales followed a similar pattern to reported net sales, showing growth from 9,823 million USD in 2018 to 12,707 million USD in 2022. The lowest point was also in 2020 at 9,908 million USD, followed by a strong recovery in 2021 and 2022. The adjusted figures remain consistently close to the reported net sales values.
Adjusted Total Assets
Adjusted total assets increased from 21,288 million USD in 2018 to 28,636 million USD in 2022, reflecting a continued investment or accumulation of assets, although the growth rate is more moderate when compared to reported total assets.
Adjusted Total Asset Turnover
The adjusted total asset turnover ratio declined from 0.46 in 2018 to 0.37 in 2020, mirroring the trend seen in the reported asset turnover. However, a recovery trend is evident with the ratio increasing to 0.44 by 2022, suggesting improved asset utilization as adjusted net sales grew relative to adjusted asset levels.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Current assets
Current liabilities
Liquidity Ratio
Current ratio1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2
Adjusted current liabilities3
Liquidity Ratio
Adjusted current ratio4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Current ratio = Current assets ÷ Current liabilities
= ÷ =

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2022 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= ÷ =

Current Assets
Current assets exhibited an overall upward trend from 2018 to 2020, increasing from 4,003 million US dollars to 6,694 million US dollars. However, in subsequent years, current assets declined to 6,317 million in 2021 and further to 5,760 million in 2022, indicating a reduction following the peak in 2020.
Current Liabilities
Current liabilities showed a decreasing pattern over the five-year period, starting at 5,260 million in 2018 and declining to 3,803 million in 2022. There was a notable reduction between 2019 and 2020, from 4,866 million to 3,681 million, followed by moderate fluctuations in the subsequent years.
Reported Current Ratio
The reported current ratio improved significantly from 0.76 in 2018 to 1.82 in 2020, reflecting enhanced short-term liquidity and a stronger ability to cover current obligations with current assets. After 2020, the ratio experienced a slight decrease to 1.48 in 2021 but stabilized somewhat at 1.51 in 2022.
Adjusted Current Assets
Adjusted current assets mirrored the trend of reported current assets, increasing from 4,071 million in 2018 to a peak of 6,799 million in 2020, then declining to 6,425 million in 2021 and 5,869 million in 2022. This suggests that after adjustments, the asset base has followed a consistent pattern with the reported figures.
Adjusted Current Liabilities
Adjusted current liabilities decreased from 5,260 million in 2018 to 3,583 million in 2022, exhibiting a sharper decline compared to current liabilities. The most significant drop occurred from 2019 to 2020, indicating improved management or reclassification of liabilities during that period.
Adjusted Current Ratio
The adjusted current ratio increased steadily from 0.77 in 2018 to 1.92 in 2020, indicating a growing buffer of liquid assets relative to adjusted current liabilities. Although it decreased to 1.58 in 2021, it rose again to 1.64 in 2022, maintaining a level above 1.5 and thus signifying solid short-term financial health after adjustments.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Total debt
Stockholders’ equity
Solvency Ratio
Debt to equity1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2
Adjusted stockholders’ equity3
Solvency Ratio
Adjusted debt to equity4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= ÷ =

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= ÷ =

The financial data exhibits several important trends related to the company's leverage and equity position over the five-year period ending December 31, 2022. The analysis focuses primarily on total debt levels, stockholders’ equity, and various debt-to-equity ratios, both reported and adjusted.

Total Debt
Total debt showed an overall increase from 7,056 million US dollars at the end of 2018 to a peak of 10,008 million in 2019, followed by a gradual decline to 8,935 million by the end of 2022. This indicates a reduction in debt levels after 2019, suggesting some deleveraging or repayment activities took place.
Stockholders’ Equity
Stockholders’ equity displayed a consistent growth trend, increasing steadily from 8,726 million US dollars in 2018 to 17,573 million in 2022. This nearly doubled equity base reflects enhanced retained earnings, additional capital contributions, or asset revaluations strengthening the company’s equity position.
Reported Debt to Equity Ratio
The reported debt-to-equity ratio steadily decreased from 0.81 in 2018 to 0.51 in 2022, indicating improving financial leverage. The decline in this ratio corresponds with the reduction in total debt and the continuous growth in equity, enhancing the company’s solvency profile over time.
Adjusted Total Debt
Adjusted total debt follows a similar pattern to reported debt. It increased from 7,364 million in 2018 to 10,351 million in 2019, slightly higher than reported debt figures, and then decreased gradually to 9,343 million by 2022. This adjustment likely accounts for certain off-balance-sheet obligations or other factors affecting the debt calculation.
Adjusted Stockholders’ Equity
Adjusted equity rose from 9,035 million at the end of 2018 to 14,392 million by the end of 2022. Although the adjusted equity values are somewhat lower than reported equity, the consistent upward trend reflects a strengthening equity base even after adjustments.
Adjusted Debt to Equity Ratio
The adjusted debt-to-equity ratio peaked at 0.96 in 2019, indicating near parity between debt and equity on an adjusted basis for that year. Thereafter, it declined to 0.65 in 2022, consistent with the deleveraging trend observed in other metrics. This ratio remains higher than the reported debt-to-equity ratio, suggesting that adjusted liabilities are relatively more significant when considering certain balance sheet adjustments.

In summary, the data reveals that the company experienced an increase in debt levels up to 2019 followed by a steady reduction, concurrent with consistent growth in equity. Both reported and adjusted debt-to-equity ratios show improvement in leverage, enhancing financial stability. The adjustment of both debt and equity values provides a more conservative view of the company’s financial structure, but the overall trends remain supportive of improved solvency and credit metrics over the analyzed period.


Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Total debt
Total capital
Solvency Ratio
Debt to capital1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2
Adjusted total capital3
Solvency Ratio
Adjusted debt to capital4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Debt to capital = Total debt ÷ Total capital
= ÷ =

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2022 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= ÷ =

Total Debt
The total debt experienced an increase from 7,056 million USD in 2018 to a peak of 10,008 million USD in 2019, followed by a gradual decline in the subsequent years, reaching 8,935 million USD by 2022. This indicates an initial rise in debt levels that later stabilized and decreased somewhat.
Total Capital
Total capital showed a consistent upward trend over the period, increasing steadily from 15,782 million USD in 2018 to 26,508 million USD in 2022. This reflects the company’s growth in overall capital base during these years.
Reported Debt to Capital Ratio
The reported debt to capital ratio decreased over time, dropping from 0.45 in 2018 to 0.34 in 2022. This decline suggests an improvement in the company's capital structure, as the proportion of debt financing relative to total capital diminished.
Adjusted Total Debt
Adjusted total debt followed a similar pattern to total debt, rising from 7,364 million USD in 2018 to a high of 10,351 million USD in 2019, then decreasing steadily to 9,343 million USD by 2022. This consistency supports the observed trend of debt peaking and then being reduced.
Adjusted Total Capital
Adjusted total capital initially decreased from 16,399 million USD in 2018 to 21,101 million USD in 2019, then continued to grow each year, reaching 23,735 million USD in 2022. Despite some fluctuation in 2019, overall it indicates an expansion in adjusted capital.
Adjusted Debt to Capital Ratio
The adjusted debt to capital ratio increased from 0.45 in 2018 to 0.49 in 2019, indicating a temporary rise in leverage. However, it then decreased progressively to 0.39 in 2022, pointing to a subsequent reduction in leverage and a strengthening capital structure over the latter part of the period.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Total assets
Stockholders’ equity
Solvency Ratio
Financial leverage1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2
Adjusted stockholders’ equity3
Solvency Ratio
Adjusted financial leverage4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= ÷ =

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= ÷ =

The financial data indicates several notable trends over the five-year period ending December 31, 2022. Total assets steadily increased each year, rising from US$20,999 million in 2018 to US$32,469 million in 2022. This growth reflects an overall expansion in the asset base over time, albeit with a deceleration in the rate of increase after 2019.

Stockholders’ equity displayed a consistent upward trajectory throughout the period, increasing from US$8,726 million in 2018 to US$17,573 million in 2022. This growth suggests a strengthening of the company’s net worth and an accumulation of retained earnings or capital contributions over time.

The reported financial leverage, calculated as a ratio of total assets to stockholders’ equity, declined steadily from 2.41 in 2018 to 1.85 in 2022. This downward trend indicates a reduction in reliance on debt relative to equity, reflecting a more conservative capital structure and potentially lower financial risk.

When adjusted figures are considered, total assets also increased but at a somewhat more moderate pace compared to unadjusted totals, moving from US$21,288 million in 2018 to US$28,636 million in 2022. Adjusted stockholders’ equity grew from US$9,035 million to US$14,392 million over the same period, confirming the pattern of strengthening equity under adjusted metrics.

The adjusted financial leverage ratio fluctuated during the period. It rose from 2.36 in 2018 to 2.46 in 2019, then declined steadily thereafter to 1.99 by 2022. This pattern reflects an initial increase in leverage followed by a gradual reduction, mirroring the trend observed in the reported financial leverage but with a slight variation in timing and magnitude.

Total Assets
Consistent growth observed, with total assets nearly 55% higher in 2022 compared to 2018.
Stockholders’ Equity
Steady and substantive increase in equity, approximately doubling over the five years, indicating capital growth and retained earnings accumulation.
Financial Leverage (Reported)
Progressive decline suggests reduced debt dependency and improved financial stability.
Adjusted Figures
Adjusted asset and equity values show similar trends but reflect more moderate growth. The adjusted financial leverage ratio shows a brief increase before declining steadily, signaling cautious leverage management post-2019.

In summary, the company exhibits a pattern of asset growth combined with strong equity increases and decreasing leverage ratios over the period analyzed. This financial behavior points to a strengthening balance sheet with a prudent approach to debt, enhancing overall financial stability.


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Net sales
Profitability Ratio
Net profit margin1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income (loss)2
Adjusted net sales3
Profitability Ratio
Adjusted net profit margin4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × ÷ =

2 Adjusted net income (loss). See details »

3 Adjusted net sales. See details »

4 2022 Calculation
Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Adjusted net sales
= 100 × ÷ =

Net Income (Loss)
The net income exhibited significant volatility over the analyzed period. Starting at 1,671 million USD in 2018, it escalated sharply to 4,700 million USD in 2019, representing a substantial peak. However, in 2020, it declined drastically into a loss of 82 million USD before rebounding to 1,041 million USD in 2021. In 2022, the income decreased again to 698 million USD, indicating an overall unstable profit trajectory with a high point in 2019 and fluctuating results thereafter.
Net Sales
Net sales demonstrated consistent growth throughout the period. Beginning at 9,823 million USD in 2018, net sales increased steadily each year, reaching 12,682 million USD by the end of 2022. This upward trend suggests growing revenue generation despite fluctuations in profitability.
Reported Net Profit Margin
The reported net profit margin followed a similarly volatile path as net income. It peaked at 43.78% in 2019, an unusually high margin relative to other years, then fell into negative territory to -0.83% in 2020. The margin recovered to 8.76% in 2021 but decreased to 5.50% in 2022. These shifts reflect significant fluctuations in profitability relative to sales.
Adjusted Net Income (Loss)
The adjusted net income figures similarly reveal instability, albeit with somewhat less dramatic peaks and troughs. The adjusted net income fell from 1,600 million USD in 2018 to 682 million USD in 2019, sharply declined to a loss of 204 million USD in 2020, rose to 1,046 million USD in 2021, and then declined again to 723 million USD in 2022. This pattern suggests recurring challenges impacting adjusted profitability year over year.
Adjusted Net Sales
Adjusted net sales closely track the general net sales trend, showing steady growth from 9,823 million USD in 2018 to 12,707 million USD in 2022. The steady increase indicates consistent revenue growth on an adjusted basis.
Adjusted Net Profit Margin
The adjusted net profit margin fluctuated between a low of -2.06% in 2020 and a high of 16.29% in 2018. After a significant dip in 2019 to 6.34%, it recovered to 8.73% in 2021 before dropping slightly to 5.69% in 2022. Despite the presence of volatility, margins generally improved after the 2020 downturn but remained below earlier peak levels.
Summary Insights
The data reveals a pattern of revenue growth alongside substantial fluctuations in profitability. The year 2020 stands out as a challenging period with losses recorded in both net and adjusted income and negative profit margins. Both reported and adjusted metrics indicate recovery in 2021, followed by a slight decline in 2022. The 2019 results display an outlier with exceptionally high net income and profit margin, suggesting that particular year may have included one-time factors influencing performance. Overall, while revenues have grown consistently, profitability displays sensitivity to operational or market factors affecting income generation stability.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Stockholders’ equity
Profitability Ratio
ROE1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income (loss)2
Adjusted stockholders’ equity3
Profitability Ratio
Adjusted ROE4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × ÷ =

2 Adjusted net income (loss). See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × ÷ =

The financial performance over the five-year period shows notable fluctuations in net income and return on equity (ROE), alongside a steady increase in stockholders’ equity.

Net Income (Loss)
The net income experienced a substantial increase from 2018 to 2019, rising from $1,671 million to $4,700 million. However, 2020 saw a sharp reversal with a net loss of $82 million. The company returned to profitability in the following years, reporting $1,041 million in 2021 and $698 million in 2022, although the levels did not reach the peak observed in 2019.
Stockholders’ Equity
Stockholders’ equity demonstrated consistent growth throughout the period, increasing from $8,726 million in 2018 to $17,573 million in 2022. This upward trend indicates a strengthening of the company’s capital base over time.
Reported Return on Equity (ROE)
Reported ROE mirrored net income fluctuations, peaking at 33.87% in 2019 before dropping sharply to -0.54% in 2020. Subsequent years showed a recovery with ROE of 6.26% in 2021 and a slight decline to 3.97% in 2022, indicating lower profitability relative to equity compared to earlier years.
Adjusted Net Income (Loss)
The adjusted net income followed a somewhat similar trajectory to the reported net income but with less volatility. It declined significantly from $1,600 million in 2018 to $682 million in 2019, turned negative at -$204 million in 2020, and then improved to $1,046 million in 2021 before decreasing to $723 million in 2022. This suggests adjustments had a moderating effect on income fluctuations.
Adjusted Stockholders’ Equity
Adjusted stockholders’ equity increased consistently from $9,035 million in 2018 to $14,392 million in 2022, underscoring a stable growth in the adjusted equity base, albeit at a slower pace compared to the reported figures.
Adjusted Return on Equity (ROE)
Adjusted ROE showed a declining trend from 17.71% in 2018 to 6.34% in 2019, dipped into negative territory at -1.69% in 2020, then improved to 7.82% in 2021 before falling to 5.02% in 2022. The adjusted ROE values indicate lower and more volatile returns compared to the reported ROE, reflecting potential effects of non-recurring items or other adjustments.

Overall, the data highlights a period of marked volatility in profitability, particularly around 2019 and 2020, with evidence of recovery thereafter. The consistent increase in equity, both reported and adjusted, reflects a strengthening financial position despite income fluctuations. The differences between reported and adjusted figures indicate the impact of adjustments on assessing the company’s performance, providing a more nuanced view of profitability trends.


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Total assets
Profitability Ratio
ROA1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income (loss)2
Adjusted total assets3
Profitability Ratio
Adjusted ROA4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
ROA = 100 × Net income (loss) ÷ Total assets
= 100 × ÷ =

2 Adjusted net income (loss). See details »

3 Adjusted total assets. See details »

4 2022 Calculation
Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × ÷ =

The annual financial data reveals several significant trends over the five-year period from the end of 2018 to the end of 2022. Both net income and adjusted net income exhibit notable fluctuations, with a peak occurring in 2019, a sharp decline to negative values in 2020, and a recovery in the subsequent years, although not returning to the high levels observed in 2019.

Net Income (Loss)
Net income increased significantly from 1,671 million US dollars in 2018 to a peak of 4,700 million US dollars in 2019. However, it sharply declined to a loss of 82 million in 2020, followed by a recovery to 1,041 million in 2021 and a decrease to 698 million in 2022. This pattern indicates volatility, especially with the substantial downturn in 2020.
Total Assets
Total assets grew steadily throughout the period, increasing from 20,999 million in 2018 to 32,469 million in 2022. The growth was most pronounced between 2018 and 2019, with continued but more moderate increases in the following years, reflecting overall expansion in the asset base.
Reported Return on Assets (ROA)
The reported ROA follows the trajectory of net income, rising from 7.96% in 2018 to a high of 15.38% in 2019, then dropping sharply to -0.27% in 2020. It partially recovered to 3.23% in 2021 but declined again to 2.15% in 2022, suggesting that asset profitability was most efficient in 2019 and experienced challenges afterward.
Adjusted Net Income (Loss)
Adjusted net income mirrors the net income trend but with slightly different magnitudes. It decreased from 1,600 million in 2018 to 682 million in 2019, then dropped to a loss of 204 million in 2020. A recovery followed with 1,046 million in 2021 and a slight decrease to 723 million in 2022. The adjusted figures suggest some underlying operational or one-time items influencing net income volatility.
Adjusted Total Assets
Adjusted total assets increased steadily from 21,288 million in 2018 to 28,636 million in 2022, showing consistent asset growth but at a slower pace compared to total assets on a reported basis.
Adjusted Return on Assets (ROA)
The adjusted ROA decreased sharply from 7.52% in 2018 to 2.58% in 2019, dipped further to -0.76% in 2020, before improving to 3.71% in 2021 and declining slightly to 2.52% in 2022. This fluctuation reflects operational profitability challenges particularly during 2020, with moderate improvements in the following years.

Overall, the financial data suggests the company experienced strong profitability and asset growth in 2019, followed by a significant downturn in 2020 affecting income and asset returns. There was a partial recovery in the subsequent years, although profitability metrics did not return to peak levels. Asset growth was consistent, supporting capacity expansion despite profit fluctuations.