AI Tokens
Stock Analysis on Net

United Rentals Inc. (NYSE:URI)

This company has been moved to the archive! The financial data has not been updated since January 25, 2023.

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

United Rentals Inc., Financial Ratios: Reported vs. Adjusted

United Rentals Inc., 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 0.48 0.48 0.48 0.49 0.44
Adjusted 0.48 0.48 0.47 0.49 0.43
Liquidity Ratio
Current Ratio
Reported 1.11 0.83 1.07 0.84 0.83
Adjusted 1.23 0.90 1.16 0.91 0.90
Solvency Ratios
Debt to Equity
Reported 1.61 1.62 2.13 2.98 3.45
Adjusted 1.22 1.26 1.61 2.07 2.37
Debt to Capital
Reported 0.62 0.62 0.68 0.75 0.78
Adjusted 0.55 0.56 0.62 0.67 0.70
Financial Leverage
Reported 3.42 3.39 3.93 4.95 5.33
Adjusted 2.43 2.45 2.78 3.25 3.60
Profitability Ratios
Net Profit Margin
Reported 18.08% 14.27% 10.43% 12.55% 13.62%
Adjusted 22.40% 17.08% 9.50% 15.38% 16.16%
Return on Equity (ROE)
Reported 29.81% 23.13% 19.58% 30.65% 32.21%
Adjusted 26.20% 19.96% 12.52% 24.48% 24.85%
Return on Assets (ROA)
Reported 8.70% 6.83% 4.98% 6.19% 6.04%
Adjusted 10.77% 8.16% 4.51% 7.54% 6.90%

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).


A comprehensive review of the financial ratios from 2018 through 2022 indicates a strategic reduction in financial leverage and a significant recovery in profitability and returns following a performance dip in 2020.

Asset Utilization
Asset turnover remained consistently stable throughout the period. Both reported and adjusted total asset turnover ratios hovered around 0.48 by the end of 2022, suggesting a constant rate of revenue generation relative to the company's asset base.
Liquidity Position
Liquidity metrics exhibited fluctuations over the five-year period. The adjusted current ratio increased from 0.90 in 2018 to 1.23 by 2022, with a notable peak in 2020. The general trend indicates a strengthening of short-term liquidity and a better capacity to cover current liabilities.
Solvency and Capital Structure
A pronounced downward trend is observed across all leverage indicators, signaling a systematic deleveraging of the balance sheet. Reported debt to equity decreased substantially from 3.45 in 2018 to 1.61 in 2022. Similarly, the reported debt to capital ratio fell from 0.78 to 0.62, and reported financial leverage declined from 5.33 to 3.42 over the same period. Adjusted ratios follow the same trajectory, confirming a reduced reliance on debt financing.
Profitability and Investment Returns
Profitability metrics followed a V-shaped trajectory. The adjusted net profit margin declined from 16.16% in 2018 to a low of 9.50% in 2020, before rising sharply to a peak of 22.40% in 2022. This recovery is mirrored in return metrics; adjusted return on assets (ROA) climbed from 6.90% in 2018 to 10.77% in 2022, while adjusted return on equity (ROE) rebounded from a 2020 low of 12.52% to 26.20% by the end of 2022.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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)
Revenues 11,642 9,716 8,530 9,351 8,047
Total assets 24,183 20,292 17,868 18,970 18,133
Activity Ratio
Total asset turnover1 0.48 0.48 0.48 0.49 0.44
Adjusted
Selected Financial Data (US$ in millions)
Adjusted revenues2 11,690 9,748 8,526 9,350 8,057
Adjusted total assets3 24,317 20,404 17,976 19,073 18,874
Activity Ratio
Adjusted total asset turnover4 0.48 0.48 0.47 0.49 0.43

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 = Revenues ÷ Total assets
= 11,642 ÷ 24,183 = 0.48

2 Adjusted revenues. See details »

3 Adjusted total assets. See details »

4 2022 Calculation
Adjusted total asset turnover = Adjusted revenues ÷ Adjusted total assets
= 11,690 ÷ 24,317 = 0.48


Revenue and asset bases experienced consistent growth from 2018 to 2022, with a brief contraction observed in 2020. Adjusted revenues rose from 8,057 million US dollars in 2018 to 11,690 million US dollars by 2022, while adjusted total assets increased from 18,874 million US dollars to 24,317 million US dollars over the same period.

Adjusted Total Asset Turnover Trends
The adjusted total asset turnover ratio exhibited an initial increase from 0.43 in 2018 to 0.49 in 2019. Subsequently, the ratio remained highly stable, fluctuating marginally between 0.47 and 0.48 from 2020 through 2022. This suggests a consistent relationship between the asset base and revenue generation capabilities during the latter part of the analyzed period.
Asset Utilization Efficiency
The maintenance of the adjusted turnover ratio at approximately 0.48 indicates that the expansion of the asset base has been scaled proportionally with revenue growth. The significant increase in adjusted total assets between 2021 and 2022 was mirrored by a corresponding rise in adjusted revenues, preventing a decline in asset productivity.
Analysis of Reported versus Adjusted Metrics
Variances between reported and adjusted total asset turnover are minimal. Although the adjusted ratio was slightly lower than the reported ratio in 2018 and 2020, both metrics converged to 0.48 by 2021 and remained identical through 2022. This convergence indicates that the adjustments applied to revenues and assets have a negligible impact on the overall interpretation of operational efficiency.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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 2,723 2,151 2,017 1,842 1,761
Current liabilities 2,445 2,603 1,890 2,198 2,116
Liquidity Ratio
Current ratio1 1.11 0.83 1.07 0.84 0.83
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2 2,857 2,263 2,125 1,945 1,854
Adjusted current liabilities3 2,314 2,520 1,839 2,143 2,060
Liquidity Ratio
Adjusted current ratio4 1.23 0.90 1.16 0.91 0.90

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
= 2,723 ÷ 2,445 = 1.11

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2022 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 2,857 ÷ 2,314 = 1.23


The financial data indicates a general upward trend in liquidity over the five-year period from 2018 to 2022, characterized by a steady increase in current assets and a fluctuating current liability profile. While the liquidity position experienced volatility between 2020 and 2021, the period concluded with a significant improvement in both reported and adjusted solvency metrics.

Current Asset Trajectory
A consistent increase in current assets is observed, rising from 1,761 million US dollars in 2018 to 2,723 million US dollars by the end of 2022. Adjusted current assets followed a similar growth pattern, starting at 1,854 million US dollars and reaching 2,857 million US dollars in 2022, indicating a sustained expansion of the company's short-term resource base.
Current Liability Dynamics
Current liabilities exhibited non-linear movement, decreasing to a low of 1,890 million US dollars in 2020 before peaking at 2,603 million US dollars in 2021. This surge in liabilities led to a temporary compression of liquidity ratios in 2021, which were subsequently restored in 2022 as liabilities declined to 2,445 million US dollars.
Reported vs. Adjusted Current Ratio Analysis
A persistent positive variance exists between the reported current ratio and the adjusted current ratio. Throughout the analyzed period, the adjusted ratio consistently provided a more favorable view of liquidity. For instance, in 2018, the adjusted ratio of 0.90 exceeded the reported ratio of 0.83. By 2022, the adjusted current ratio reached its peak at 1.23, compared to a reported ratio of 1.11.
Liquidity Threshold Trends
The company's ability to cover short-term obligations with short-term assets crossed the critical 1.0 threshold twice. The reported current ratio was below 1.0 in 2018, 2019, and 2021, but exceeded it in 2020 (1.07) and 2022 (1.11). The adjusted current ratio showed greater resilience, maintaining a value above 1.0 in 2020 (1.16) and 2022 (1.23), while remaining closer to parity during the leaner years.

The overall analysis suggests that while the reported figures indicate periodic liquidity pressure, the adjusted metrics reveal a stronger underlying financial position. The marked improvement in the adjusted current ratio to 1.23 by December 31, 2022, reflects a strengthened capacity to meet short-term obligations relative to the start of the five-year period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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 11,370 9,685 9,682 11,428 11,747
Stockholders’ equity 7,062 5,991 4,545 3,830 3,403
Solvency Ratio
Debt to equity1 1.61 1.62 2.13 2.98 3.45
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 12,223 10,508 10,409 12,139 12,395
Adjusted stockholders’ equity3 9,998 8,340 6,472 5,875 5,239
Solvency Ratio
Adjusted debt to equity4 1.22 1.26 1.61 2.07 2.37

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
= 11,370 ÷ 7,062 = 1.61

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
= 12,223 ÷ 9,998 = 1.22


A consistent reduction in financial leverage is evident from 2018 to 2022, as reflected by the steady decline in both reported and adjusted debt to equity ratios. This trend indicates a strengthening of the balance sheet through significant equity growth and disciplined debt management.

Adjusted Debt to Equity Trend
The adjusted debt to equity ratio decreased monotonically from 2.37 in 2018 to 1.22 by the end of 2022. This represents a substantial reduction in the proportion of debt relative to equity, lowering the company's financial risk profile over the five-year period.
Equity Growth Analysis
Adjusted stockholders' equity exhibited uninterrupted annual growth, rising from 5,239 million US dollars in 2018 to 9,998 million US dollars in 2022. This near-doubling of the adjusted equity base served as the primary catalyst for the downward trend in leverage ratios.
Debt Level Fluctuations
Adjusted total debt followed a non-linear path, decreasing from 12,395 million US dollars in 2018 to a minimum of 10,409 million US dollars in 2020, followed by a recovery to 12,223 million US dollars by 2022. Notably, the adjusted debt to equity ratio continued to decline in 2021 and 2022 despite the increase in total debt, confirming that equity accumulation outpaced new borrowing.
Comparison of Reported and Adjusted Ratios
The adjusted debt to equity ratio remained consistently lower than the reported debt to equity ratio across all observed years. While the reported ratio fell from 3.45 to 1.61, the adjusted ratio provided a more conservative leverage profile, ending the period at 1.22, which suggests that the adjustments applied to the balance sheet items significantly mitigate the perceived debt burden.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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 11,370 9,685 9,682 11,428 11,747
Total capital 18,432 15,676 14,227 15,258 15,150
Solvency Ratio
Debt to capital1 0.62 0.62 0.68 0.75 0.78
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 12,223 10,508 10,409 12,139 12,395
Adjusted total capital3 22,221 18,848 16,881 18,014 17,634
Solvency Ratio
Adjusted debt to capital4 0.55 0.56 0.62 0.67 0.70

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
= 11,370 ÷ 18,432 = 0.62

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
= 12,223 ÷ 22,221 = 0.55


The capital structure analysis from 2018 to 2022 indicates a consistent trend of deleveraging, as evidenced by a steady decline in both reported and adjusted debt-to-capital ratios over the five-year period.

Adjusted Debt to Capital Ratio
A continuous downward trajectory is observed, with the ratio decreasing from 0.70 in 2018 to 0.55 by December 31, 2022. This reflects a persistent improvement in the solvency profile on an adjusted basis.
Comparison of Reported and Adjusted Metrics
The adjusted debt-to-capital ratio remains consistently lower than the reported debt-to-capital ratio across all periods. While the reported ratio stabilized at 0.62 between 2021 and 2022, the adjusted ratio continued to decline, moving from 0.56 to 0.55 during the same interval.
Debt and Capital Volume Trends
Total debt experienced a period of contraction, falling from 11,747 million US$ in 2018 to a low of 9,682 million US$ in 2020, before increasing to 11,370 million US$ by 2022. Concurrently, adjusted total capital exhibited significant growth, rising from 17,634 million US$ in 2018 to 22,221 million US$ in 2022. The expansion of the capital base has outpaced the increase in debt obligations, resulting in the observed reduction of the leverage ratios.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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 24,183 20,292 17,868 18,970 18,133
Stockholders’ equity 7,062 5,991 4,545 3,830 3,403
Solvency Ratio
Financial leverage1 3.42 3.39 3.93 4.95 5.33
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2 24,317 20,404 17,976 19,073 18,874
Adjusted stockholders’ equity3 9,998 8,340 6,472 5,875 5,239
Solvency Ratio
Adjusted financial leverage4 2.43 2.45 2.78 3.25 3.60

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
= 24,183 ÷ 7,062 = 3.42

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 24,317 ÷ 9,998 = 2.43


A consistent downward trend in financial leverage is observed from 2018 through 2022, indicating a strategic reduction in the company's reliance on debt relative to its equity base. While total assets experienced overall growth, the rate of increase in stockholders' equity significantly outpaced asset expansion, leading to a strengthened solvency profile.

Reported Financial Leverage
The reported financial leverage ratio declined substantially from 5.33 in 2018 to 3.42 in 2022. The most pronounced reduction occurred between 2019 and 2021, where the ratio dropped from 4.95 to 3.39, suggesting a period of aggressive deleveraging before stabilizing in the final year of the period.
Adjusted Financial Leverage
Adjusted financial leverage followed a similar trajectory, decreasing from 3.60 in 2018 to 2.43 in 2022. This adjusted metric remained consistently lower than the reported leverage across all periods, reflecting the impact of specific accounting adjustments on the perceived risk profile. The ratio reached a point of stability between 2021 and 2022, moving marginally from 2.45 to 2.43.
Equity Growth and Asset Correlation
Stockholders' equity demonstrated robust growth, increasing from 3,403 million US dollars in 2018 to 7,062 million US dollars in 2022. Adjusted stockholders' equity showed an even more significant increase, rising from 5,239 million US dollars to 9,998 million US dollars over the same timeframe. This expansion of the equity base served as the primary driver for the decline in both leverage ratios, even as total assets grew from 18,133 million US dollars to 24,183 million US dollars.
Asset Performance and Volatility
Total assets and adjusted total assets exhibited a general upward trend, although a temporary contraction was noted in 2020. Following this dip, assets expanded rapidly in 2021 and 2022, with adjusted total assets reaching 24,317 million US dollars by the end of 2022. Despite this increase in the asset base, the simultaneous growth in equity ensured that financial leverage continued to trend downward.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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 2,105 1,386 890 1,174 1,096
Revenues 11,642 9,716 8,530 9,351 8,047
Profitability Ratio
Net profit margin1 18.08% 14.27% 10.43% 12.55% 13.62%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,619 1,665 810 1,438 1,302
Adjusted revenues3 11,690 9,748 8,526 9,350 8,057
Profitability Ratio
Adjusted net profit margin4 22.40% 17.08% 9.50% 15.38% 16.16%

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 ÷ Revenues
= 100 × 2,105 ÷ 11,642 = 18.08%

2 Adjusted net income. See details »

3 Adjusted revenues. See details »

4 2022 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted revenues
= 100 × 2,619 ÷ 11,690 = 22.40%


The profitability profile from 2018 to 2022 exhibits a strong recovery and expansion phase, characterized by a significant increase in both top-line revenue and bottom-line margins following a temporary contraction in 2020.

Revenue and Net Income Growth
Adjusted revenues increased from US$ 8,057 million in 2018 to US$ 11,690 million in 2022. While a dip occurred in 2020 to US$ 8,526 million, the subsequent recovery was aggressive. Adjusted net income followed a similar trajectory but demonstrated higher acceleration, growing from US$ 1,302 million in 2018 to US$ 2,619 million in 2022, indicating that earnings growth outpaced revenue growth over the five-year period.
Adjusted Net Profit Margin Dynamics
The adjusted net profit margin shows significant volatility, starting at 16.16% in 2018 and declining to a period low of 9.50% in 2020. A sharp reversal occurred in 2021, with the margin climbing to 17.08%, and further accelerating to 22.40% by 2022. This trajectory suggests a substantial improvement in operational efficiency and a heightened ability to convert revenue into profit in the final two years of the analyzed period.
Comparison Between Reported and Adjusted Margins
A consistent gap is observed between reported and adjusted margins. In 2018, 2019, 2021, and 2022, the adjusted net profit margin remained higher than the reported margin, suggesting that non-recurring items or specific accounting adjustments typically weighed down reported net income. Notably, 2020 presented an anomaly where the adjusted margin of 9.50% was lower than the reported margin of 10.43%, indicating a shift in the nature of the adjustments during that specific fiscal year.
Operational Leverage and Efficiency
The data indicates strong operating leverage between 2021 and 2022. During this interval, revenues grew by approximately 20%, while adjusted net income grew by approximately 57%. This disproportionate increase in income relative to revenue resulted in the adjusted net profit margin expanding by 5.32 percentage points in a single year, reflecting optimized cost structures or increased pricing power.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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 2,105 1,386 890 1,174 1,096
Stockholders’ equity 7,062 5,991 4,545 3,830 3,403
Profitability Ratio
ROE1 29.81% 23.13% 19.58% 30.65% 32.21%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,619 1,665 810 1,438 1,302
Adjusted stockholders’ equity3 9,998 8,340 6,472 5,875 5,239
Profitability Ratio
Adjusted ROE4 26.20% 19.96% 12.52% 24.48% 24.85%

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 ÷ Stockholders’ equity
= 100 × 2,105 ÷ 7,062 = 29.81%

2 Adjusted net income. See details »

3 Adjusted stockholders’ equity. See details »

4 2022 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 2,619 ÷ 9,998 = 26.20%


The financial performance from 2018 to 2022 is characterized by a distinct V-shaped trajectory in profitability and return metrics. A period of relative stability was followed by a sharp contraction in 2020, succeeded by a robust recovery and expansion through 2022.

Adjusted Return on Equity (ROE) Trend
The adjusted ROE exhibited a decline from 24.85% in 2018 to a low of 12.52% in 2020. This downturn was followed by a consistent upward trend, reaching 19.96% in 2021 and recovering to 26.20% by the end of 2022. This indicates a strong restoration of the company's ability to generate profit from its adjusted equity base.
Net Income Analysis
Adjusted net income followed a similar pattern to the ROE, falling from 1,438 million US$ in 2019 to 810 million US$ in 2020. The subsequent recovery was aggressive, with adjusted net income rising to 1,665 million US$ in 2021 and peaking at 2,619 million US$ in 2022, representing a significant increase in earnings power.
Equity Base Expansion
Both reported and adjusted stockholders' equity grew consistently throughout the five-year period. Adjusted stockholders' equity increased from 5,239 million US$ in 2018 to 9,998 million US$ in 2022. This steady expansion of the equity base suggests a strengthening of the balance sheet, although it also places higher demands on net income growth to maintain or increase ROE percentages.
Comparison of Reported and Adjusted Metrics
A consistent variance is observed between reported and adjusted ROE, with the reported figures remaining higher than the adjusted figures in every year analyzed. For instance, in 2022, the reported ROE was 29.81% compared to an adjusted ROE of 26.20%. This discrepancy is primarily driven by the adjusted stockholders' equity being significantly higher than the reported equity across all periods, resulting in a more conservative return calculation in the adjusted view.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


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 2,105 1,386 890 1,174 1,096
Total assets 24,183 20,292 17,868 18,970 18,133
Profitability Ratio
ROA1 8.70% 6.83% 4.98% 6.19% 6.04%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,619 1,665 810 1,438 1,302
Adjusted total assets3 24,317 20,404 17,976 19,073 18,874
Profitability Ratio
Adjusted ROA4 10.77% 8.16% 4.51% 7.54% 6.90%

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 ÷ Total assets
= 100 × 2,105 ÷ 24,183 = 8.70%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2022 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,619 ÷ 24,317 = 10.77%


The Adjusted Return on Assets (ROA) exhibits a cyclical trend characterized by a significant contraction in 2020 followed by an aggressive expansion through 2022. While both reported and adjusted metrics follow a similar trajectory, the adjusted figures highlight a more pronounced volatility and a stronger recovery in asset efficiency during the latter part of the period.

Adjusted ROA Trajectory
The adjusted ROA started at 6.90% in 2018 and rose to 7.54% in 2019. A sharp decline occurred in 2020, where the ratio fell to 4.51%. However, a strong recovery followed, with the ratio climbing to 8.16% in 2021 and reaching a peak of 10.77% in 2022. This indicates a substantial improvement in the ability to generate earnings from the asset base following the 2020 downturn.
Comparative Analysis of Reported and Adjusted Metrics
A divergence between reported and adjusted ROA is evident. In 2020, the adjusted ROA (4.51%) was lower than the reported ROA (4.98%), reflecting adjustments that negatively impacted the net income relative to the asset base. By 2022, this relationship inverted significantly, with the adjusted ROA (10.77%) surpassing the reported ROA (8.70%), suggesting that adjustments favorably emphasized profitability in the final year of the analyzed period.
Asset Base and Profitability Correlation
Total assets experienced a steady increase, growing from 18,133 million US dollars in 2018 to 24,183 million US dollars in 2022. Despite this growth in the denominator, adjusted net income grew more rapidly, rising from 1,302 million US dollars in 2018 to 2,619 million US dollars in 2022. This disproportionate growth in adjusted earnings relative to asset expansion is the primary driver behind the increase in the adjusted ROA.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?