Stock Analysis on Net

DexCom Inc. (NASDAQ:DXCM)

This company has been moved to the archive! The financial data has not been updated since October 26, 2023.

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

DexCom Inc., adjustments to financial statements

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Adjustment to Total Assets
Total assets (as reported) 5,391,700 4,863,600 4,290,500 2,395,000 1,916,000
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 58,897
Total assets (adjusted) 5,391,700 4,863,600 4,290,500 2,395,000 1,974,897
Adjustment to Total Debt
Total debt (as reported) 2,034,100 1,763,000 1,730,000 1,074,700 1,017,600
Add: Operating lease liability (before adoption of FASB Topic 842)2 58,897
Add: Short-term operating lease liabilities 20,500 20,500 16,500 13,600
Add: Long-term operating lease liabilities 94,600 98,600 101,800 72,400
Total debt (adjusted) 2,149,200 1,882,100 1,848,300 1,160,700 1,076,497

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


DexCom Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

DexCom Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Total Asset Turnover1
Reported total asset turnover 0.54 0.50 0.45 0.62 0.54
Adjusted total asset turnover 0.54 0.50 0.45 0.62 0.52
Debt to Equity2
Reported debt to equity 0.95 0.78 0.95 1.22 1.53
Adjusted debt to equity 1.01 0.84 1.01 1.32 1.62
Return on Assets3 (ROA)
Reported ROA 6.33% 3.18% 11.50% 4.22% -6.63%
Adjusted ROA 6.33% 3.18% 11.50% 4.22% -6.44%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. DexCom Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. DexCom Inc. adjusted debt to equity ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. DexCom Inc. adjusted ROA deteriorated from 2020 to 2021 but then slightly improved from 2021 to 2022.

DexCom Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Revenue 2,909,800 2,448,500 1,926,700 1,476,000 1,031,600
Total assets 5,391,700 4,863,600 4,290,500 2,395,000 1,916,000
Activity Ratio
Total asset turnover1 0.54 0.50 0.45 0.62 0.54
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Revenue 2,909,800 2,448,500 1,926,700 1,476,000 1,031,600
Adjusted total assets 5,391,700 4,863,600 4,290,500 2,395,000 1,974,897
Activity Ratio
Adjusted total asset turnover2 0.54 0.50 0.45 0.62 0.52

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).

2022 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 2,909,800 ÷ 5,391,700 = 0.54

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 2,909,800 ÷ 5,391,700 = 0.54

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. DexCom Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Total debt 2,034,100 1,763,000 1,730,000 1,074,700 1,017,600
Stockholders’ equity 2,131,800 2,251,500 1,826,500 882,600 663,300
Solvency Ratio
Debt to equity1 0.95 0.78 0.95 1.22 1.53
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Adjusted total debt 2,149,200 1,882,100 1,848,300 1,160,700 1,076,497
Stockholders’ equity 2,131,800 2,251,500 1,826,500 882,600 663,300
Solvency Ratio
Adjusted debt to equity2 1.01 0.84 1.01 1.32 1.62

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).

2022 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 2,034,100 ÷ 2,131,800 = 0.95

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 2,149,200 ÷ 2,131,800 = 1.01

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. DexCom Inc. adjusted debt-to-equity ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss) 341,200 154,700 493,600 101,100 (127,100)
Total assets 5,391,700 4,863,600 4,290,500 2,395,000 1,916,000
Profitability Ratio
ROA1 6.33% 3.18% 11.50% 4.22% -6.63%
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net income (loss) 341,200 154,700 493,600 101,100 (127,100)
Adjusted total assets 5,391,700 4,863,600 4,290,500 2,395,000 1,974,897
Profitability Ratio
Adjusted ROA2 6.33% 3.18% 11.50% 4.22% -6.44%

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).

2022 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 341,200 ÷ 5,391,700 = 6.33%

2 Adjusted ROA = 100 × Net income (loss) ÷ Adjusted total assets
= 100 × 341,200 ÷ 5,391,700 = 6.33%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. DexCom Inc. adjusted ROA deteriorated from 2020 to 2021 but then slightly improved from 2021 to 2022.