Stock Analysis on Net

General Motors Co. (NYSE:GM)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

General Motors Co., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 101,618 100,451 82,103 80,924 74,992
Adjustments
Add: Allowance 298 260 192 224 201
After Adjustment
Adjusted current assets 101,916 100,711 82,295 81,148 75,193

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Assets

General Motors Co., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 273,064 264,037 244,718 235,194 228,037
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance 298 260 192 224 201
Less: Deferred tax assets2 22,339 20,539 21,152 24,136 24,640
After Adjustment
Adjusted total assets 251,023 243,758 223,758 211,282 203,598

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

General Motors Co., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 94,445 91,173 74,408 79,910 84,905
Adjustments
Less: Current deferred revenue 2,802 2,489 2,461 3,132 3,234
Less: Current product warranty and related liabilities 3,285 3,042 3,769 3,048 2,987
After Adjustment
Adjusted current liabilities 88,358 85,642 68,178 73,730 78,684

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Liabilities

General Motors Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 204,757 191,752 178,903 185,517 182,080
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 688 707 841 654 724
Less: Deferred revenue 7,821 6,041 5,471 5,847 6,196
Less: Product warranty and related liabilities 9,295 8,530 9,774 8,242 7,798
Less: Reserves related to restructuring and other initiatives 779 520 285 352 564
After Adjustment
Adjusted total liabilities 186,174 175,954 162,532 170,422 166,798

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

General Motors Co., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Stockholders’ equity 64,286 67,792 59,744 45,030 41,792
Adjustments
Less: Net deferred tax assets (liabilities)1 21,651 19,832 20,311 23,482 23,916
Add: Allowance 298 260 192 224 201
Add: Deferred revenue 7,821 6,041 5,471 5,847 6,196
Add: Product warranty and related liabilities 9,295 8,530 9,774 8,242 7,798
Add: Reserves related to restructuring and other initiatives 779 520 285 352 564
Add: Noncontrolling interest, Cruise stock incentive awards 118 358
Add: Noncontrolling interests 3,903 4,135 6,071 4,647 4,165
After Adjustment
Adjusted total equity 64,849 67,804 61,226 40,860 36,800

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

General Motors Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Short-term debt and current portion of long-term debt 38,968 38,778 33,720 36,913 37,400
Long-term debt, excluding current portion 82,773 75,921 75,659 72,981 65,924
Total reported debt 121,741 114,699 109,379 109,894 103,324
Stockholders’ equity 64,286 67,792 59,744 45,030 41,792
Total reported capital 186,027 182,491 169,123 154,924 145,116
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accrued liabilities)2 264 247 204 209 239
Add: Non-current operating lease liabilities3 907 967 1,012 969 1,010
Adjusted total debt 122,912 115,913 110,595 111,072 104,573
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 21,651 19,832 20,311 23,482 23,916
Add: Allowance 298 260 192 224 201
Add: Deferred revenue 7,821 6,041 5,471 5,847 6,196
Add: Product warranty and related liabilities 9,295 8,530 9,774 8,242 7,798
Add: Reserves related to restructuring and other initiatives 779 520 285 352 564
Add: Noncontrolling interest, Cruise stock incentive awards 118 358
Add: Noncontrolling interests 3,903 4,135 6,071 4,647 4,165
Adjusted total equity 64,849 67,804 61,226 40,860 36,800
After Adjustment
Adjusted total capital 187,761 183,717 171,821 151,932 141,373

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Accrued liabilities). See details »

3 Non-current operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

General Motors Co., adjusted automotive net sales and revenue

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Automotive net sales and revenue 157,658 143,975 113,590 108,673 122,697
Adjustment
Add: Increase (decrease) in deferred revenue 1,780 570 (376) (349) (267)
After Adjustment
Adjusted automotive net sales and revenue 159,438 144,545 113,214 108,324 122,430

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Reported Income

General Motors Co., adjusted net income attributable to stockholders

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income attributable to stockholders 10,127 9,934 10,019 6,427 6,732
Adjustments
Add: Deferred income tax expense (benefit)1 (1,041) 425 2,214 925 (133)
Add: Increase (decrease) in allowance 38 68 (32) 23 (10)
Add: Increase (decrease) in deferred revenue 1,780 570 (376) (349) (267)
Add: Increase (decrease) in product warranty and related liabilities 765 (1,244) 1,532 444 208
Add: Increase (decrease) in reserves related to restructuring and other initiatives 259 235 (67) (212) (558)
Add: Other comprehensive income (loss), net of tax (2,355) 1,337 4,206 (2,318) (2,128)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (296) (258) (87) (92) (76)
After Adjustment
Adjusted net income 9,277 11,067 17,409 4,848 3,768

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »