An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.

Adjustments to Financial Statements for Operating Leases
Adjusted Financial Ratios for Operating Leases (Summary)
Adjusted Total Asset Turnover
Adjusted Debt to Equity
Adjusted Return on Assets (ROA)

Fair Isaac Corp., adjustments to financial statements

US$ in thousands

	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020	Sep 30, 2019
Adjustment to Total Assets
Total assets (as reported)	1,717,884)	1,575,281)	1,442,034)	1,567,776)	1,606,240)	1,433,448)
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)	97,296)
Total assets (adjusted)	1,717,884)	1,575,281)	1,442,034)	1,567,776)	1,606,240)	1,530,744)
Adjustment to Total Debt
Total debt (as reported)	2,219,428)	1,861,658)	1,853,669)	1,259,018)	839,697)	830,214)
Add: Operating lease liability (before adoption of FASB Topic 842)²	—)	—)	—)	—)	—)	97,296)
Add: Current operating lease liabilities (included in Other accrued liabilities)	11,555)	16,336)	19,369)	22,074)	22,787)	—)
Add: Non-current operating lease liabilities	21,963)	23,903)	39,192)	53,670)	73,207)	—)
Total debt (adjusted)	2,252,946)	1,901,897)	1,912,230)	1,334,762)	935,691)	927,510)

Based on: 10-K (reporting date: 2024-09-30), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30).

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

Fair Isaac Corp., Financial Data: Reported vs. Adjusted

Download chart

Fair Isaac Corp., adjusted financial ratios

	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020	Sep 30, 2019
Total Asset Turnover¹
Reported total asset turnover	1.00	0.96	0.96	0.84	0.81	0.81
Adjusted total asset turnover	1.00	0.96	0.96	0.84	0.81	0.76
Debt to Equity²
Reported debt to equity	—	—	—	—	2.54	2.87
Adjusted debt to equity	—	—	—	—	2.83	3.20
Return on Assets³ (ROA)
Reported ROA	29.85%	27.26%	25.90%	25.01%	14.72%	13.40%
Adjusted ROA	29.85%	27.26%	25.90%	25.01%	14.72%	12.55%

Based on: 10-K (reporting date: 2024-09-30), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30).

¹ See details »

² See details »

³ See details »

Financial ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Fair Isaac Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Fair Isaac Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Fair Isaac Corp., Financial Ratios: Reported vs. Adjusted

Download chart

	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020	Sep 30, 2019
As Reported
Selected Financial Data (US$ in thousands)
Revenues	1,717,526)	1,513,557)	1,377,270)	1,316,536)	1,294,562)	1,160,083)
Total assets	1,717,884)	1,575,281)	1,442,034)	1,567,776)	1,606,240)	1,433,448)
Activity Ratio
Total asset turnover¹	1.00	0.96	0.96	0.84	0.81	0.81
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Revenues	1,717,526)	1,513,557)	1,377,270)	1,316,536)	1,294,562)	1,160,083)
Adjusted total assets	1,717,884)	1,575,281)	1,442,034)	1,567,776)	1,606,240)	1,530,744)
Activity Ratio
Adjusted total asset turnover²	1.00	0.96	0.96	0.84	0.81	0.76

Based on: 10-K (reporting date: 2024-09-30), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30).

2024 Calculations

¹ Total asset turnover = Revenues ÷ Total assets
= 1,717,526 ÷ 1,717,884 = 1.00

² Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 1,717,526 ÷ 1,717,884 = 1.00

Download chart

Activity ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Fair Isaac Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020	Sep 30, 2019
As Reported
Selected Financial Data (US$ in thousands)
Total debt	2,219,428)	1,861,658)	1,853,669)	1,259,018)	839,697)	830,214)
Stockholders’ equity (deficit)	(962,679)	(687,990)	(801,947)	(110,942)	331,082)	289,767)
Solvency Ratio
Debt to equity¹	—	—	—	—	2.54	2.87
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Adjusted total debt	2,252,946)	1,901,897)	1,912,230)	1,334,762)	935,691)	927,510)
Stockholders’ equity (deficit)	(962,679)	(687,990)	(801,947)	(110,942)	331,082)	289,767)
Solvency Ratio
Adjusted debt to equity²	—	—	—	—	2.83	3.20

Based on: 10-K (reporting date: 2024-09-30), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30).

2024 Calculations

¹ Debt to equity = Total debt ÷ Stockholders’ equity (deficit)
= 2,219,428 ÷ -962,679 = —

² Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity (deficit)
= 2,252,946 ÷ -962,679 = —

Download chart

	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020	Sep 30, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income	512,811)	429,375)	373,541)	392,084)	236,411)	192,124)
Total assets	1,717,884)	1,575,281)	1,442,034)	1,567,776)	1,606,240)	1,433,448)
Profitability Ratio
ROA¹	29.85%	27.26%	25.90%	25.01%	14.72%	13.40%
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net income	512,811)	429,375)	373,541)	392,084)	236,411)	192,124)
Adjusted total assets	1,717,884)	1,575,281)	1,442,034)	1,567,776)	1,606,240)	1,530,744)
Profitability Ratio
Adjusted ROA²	29.85%	27.26%	25.90%	25.01%	14.72%	12.55%

Based on: 10-K (reporting date: 2024-09-30), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30).

2024 Calculations

¹ ROA = 100 × Net income ÷ Total assets
= 100 × 512,811 ÷ 1,717,884 = 29.85%

² Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 512,811 ÷ 1,717,884 = 29.85%

Download chart

Profitability ratio	Description	The company
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Fair Isaac Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Fair Isaac Corp. (NYSE:FICO)

Analysis of Operating Leases

Adjustments to Financial Statements for Operating Leases

Fair Isaac Corp., Financial Data: Reported vs. Adjusted

Adjusted Financial Ratios for Operating Leases (Summary)

Fair Isaac Corp., Financial Ratios: Reported vs. Adjusted

Adjusted Total Asset Turnover

Adjusted Debt to Equity

Adjusted Return on Assets (ROA)