Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

International Business Machines Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 135,241 127,243 132,001 155,971 152,186
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 135,241 127,243 132,001 155,971 152,186
Adjustment to Total Debt
Total debt (as reported) 56,547 50,949 51,704 61,538 62,899
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities 820 874 974 1,357 1,380
Add: Noncurrent operating lease liabilities 2,568 2,190 2,462 3,574 3,879
Total debt (adjusted) 59,935 54,013 55,140 66,469 68,158

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


International Business Machines Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

International Business Machines Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.46 0.48 0.43 0.47 0.51
Adjusted total asset turnover 0.46 0.48 0.43 0.47 0.51
Debt to Equity2
Reported debt to equity 2.51 2.32 2.74 2.99 3.02
Adjusted debt to equity 2.66 2.46 2.92 3.23 3.27
Return on Assets3 (ROA)
Reported ROA 5.55% 1.29% 4.35% 3.58% 6.20%
Adjusted ROA 5.55% 1.29% 4.35% 3.58% 6.20%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. International Business Machines Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. International Business Machines Corp. adjusted debt to equity ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. International Business Machines Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

International Business Machines Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenue 61,860 60,530 57,350 73,620 77,147
Total assets 135,241 127,243 132,001 155,971 152,186
Activity Ratio
Total asset turnover1 0.46 0.48 0.43 0.47 0.51
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 61,860 60,530 57,350 73,620 77,147
Adjusted total assets 135,241 127,243 132,001 155,971 152,186
Activity Ratio
Adjusted total asset turnover2 0.46 0.48 0.43 0.47 0.51

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).

2023 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 61,860 ÷ 135,241 = 0.46

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 61,860 ÷ 135,241 = 0.46

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. International Business Machines Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 56,547 50,949 51,704 61,538 62,899
Total IBM stockholders’ equity 22,533 21,944 18,901 20,597 20,841
Solvency Ratio
Debt to equity1 2.51 2.32 2.74 2.99 3.02
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 59,935 54,013 55,140 66,469 68,158
Total IBM stockholders’ equity 22,533 21,944 18,901 20,597 20,841
Solvency Ratio
Adjusted debt to equity2 2.66 2.46 2.92 3.23 3.27

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).

2023 Calculations

1 Debt to equity = Total debt ÷ Total IBM stockholders’ equity
= 56,547 ÷ 22,533 = 2.51

2 Adjusted debt to equity = Adjusted total debt ÷ Total IBM stockholders’ equity
= 59,935 ÷ 22,533 = 2.66

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. International Business Machines Corp. adjusted debt-to-equity ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to IBM 7,502 1,639 5,743 5,590 9,431
Total assets 135,241 127,243 132,001 155,971 152,186
Profitability Ratio
ROA1 5.55% 1.29% 4.35% 3.58% 6.20%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to IBM 7,502 1,639 5,743 5,590 9,431
Adjusted total assets 135,241 127,243 132,001 155,971 152,186
Profitability Ratio
Adjusted ROA2 5.55% 1.29% 4.35% 3.58% 6.20%

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).

2023 Calculations

1 ROA = 100 × Net income attributable to IBM ÷ Total assets
= 100 × 7,502 ÷ 135,241 = 5.55%

2 Adjusted ROA = 100 × Net income attributable to IBM ÷ Adjusted total assets
= 100 × 7,502 ÷ 135,241 = 5.55%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. International Business Machines Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.