Stock Analysis on Net
Stock Analysis on Net

GE Aerospace (NYSE:GE)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

GE Aerospace, 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) 130,169 123,140 163,045 187,788 198,874
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 130,169 123,140 163,045 187,788 198,874
Adjustment to Total Debt
Total debt (as reported) 20,494 19,273 20,964 32,350 35,185
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (included in All other current liabilities) 280 283
Add: Non-current operating lease liabilities (included in All other liabilities) 783 822 1,973 2,393 2,848
Total debt (adjusted) 21,557 20,378 22,937 34,743 38,033

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.


GE Aerospace, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

GE Aerospace, 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 0.33 0.29 0.40 0.39 0.36
Adjusted total asset turnover 0.33 0.29 0.40 0.39 0.36
Debt to Equity2
Reported debt to equity 1.10 1.00 0.77 0.89 0.87
Adjusted debt to equity 1.15 1.05 0.84 0.96 0.94
Return on Assets3 (ROA)
Reported ROA 6.69% 5.32% 5.81% 0.12% -3.28%
Adjusted ROA 6.69% 5.32% 5.81% 0.12% -3.28%

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. GE Aerospace adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. GE Aerospace 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. GE Aerospace adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.

GE Aerospace, 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)
Sales of equipment and services 42,322 35,121 64,565 73,602 71,090
Total assets 130,169 123,140 163,045 187,788 198,874
Activity Ratio
Total asset turnover1 0.33 0.29 0.40 0.39 0.36
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Sales of equipment and services 42,322 35,121 64,565 73,602 71,090
Adjusted total assets 130,169 123,140 163,045 187,788 198,874
Activity Ratio
Adjusted total asset turnover2 0.33 0.29 0.40 0.39 0.36

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 = Sales of equipment and services ÷ Total assets
= 42,322 ÷ 130,169 = 0.33

2 Adjusted total asset turnover = Sales of equipment and services ÷ Adjusted total assets
= 42,322 ÷ 130,169 = 0.33

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. GE Aerospace adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.

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 20,494 19,273 20,964 32,350 35,185
Shareholders’ equity 18,677 19,342 27,378 36,366 40,310
Solvency Ratio
Debt to equity1 1.10 1.00 0.77 0.89 0.87
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 21,557 20,378 22,937 34,743 38,033
Shareholders’ equity 18,677 19,342 27,378 36,366 40,310
Solvency Ratio
Adjusted debt to equity2 1.15 1.05 0.84 0.96 0.94

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 ÷ Shareholders’ equity
= 20,494 ÷ 18,677 = 1.10

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 21,557 ÷ 18,677 = 1.15

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. GE Aerospace 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 (loss) attributable to the Company 8,704 6,556 9,481 225 (6,520)
Total assets 130,169 123,140 163,045 187,788 198,874
Profitability Ratio
ROA1 6.69% 5.32% 5.81% 0.12% -3.28%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) attributable to the Company 8,704 6,556 9,481 225 (6,520)
Adjusted total assets 130,169 123,140 163,045 187,788 198,874
Profitability Ratio
Adjusted ROA2 6.69% 5.32% 5.81% 0.12% -3.28%

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 (loss) attributable to the Company ÷ Total assets
= 100 × 8,704 ÷ 130,169 = 6.69%

2 Adjusted ROA = 100 × Net income (loss) attributable to the Company ÷ Adjusted total assets
= 100 × 8,704 ÷ 130,169 = 6.69%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. GE Aerospace adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.