Stock Analysis on Net

First Solar Inc. (NASDAQ:FSLR)

$22.49

This company has been moved to the archive! The financial data has not been updated since October 29, 2024.

Analysis of Income Taxes

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Income Tax Expense (Benefit)

First Solar Inc., income tax expense (benefit), continuing operations

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal
State
Foreign
Current expense (benefit)
Federal
State
Foreign
Deferred expense (benefit)
Income tax expense (benefit)

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).


The analysis of current and deferred income tax expenses over the five-year period reveals several significant trends and fluctuations. The current income tax expense (benefit) displays considerable volatility, starting with a positive expense of $54,931 thousand in 2019, shifting dramatically to a substantial benefit of $118,832 thousand in 2020, and then reverting back to positive expenses in subsequent years, rising steadily from $23,109 thousand in 2021 to $73,745 thousand in 2023. This pattern suggests considerable changes in taxable income or adjustments in tax planning strategies impacting current tax obligations.

The deferred income tax expense (benefit) fluctuates notably as well, beginning with a significant benefit of $60,411 thousand in 2019, followed by a relatively small deferred expense of $11,538 thousand in 2020. It then escalates sharply to an expense of $80,360 thousand in 2021, before reversing to benefits again in 2022 and 2023, with amounts of $6,053 thousand and $13,232 thousand respectively. These oscillations indicate timing differences in income recognition or changes in valuation allowances related to deferred tax assets and liabilities.

Overall income tax expense (benefit) combines these current and deferred figures and shows marked variability. The aggregate tax position swings from a minor benefit of $5,480 thousand in 2019 to a substantial overall benefit of $107,294 thousand in 2020. This is followed by a pronounced increase to an expense of $103,469 thousand in 2021. The subsequent years show positive tax expenses, but at declining levels: $52,764 thousand in 2022 and $60,513 thousand in 2023. The considerable shifts in total tax expense reflect the combined impact of changes in both current and deferred tax components, suggestive of fluctuating profitability, tax regulation impacts, or strategic tax management across these periods.


Effective Income Tax Rate (EITR)

First Solar Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. statutory federal corporate income tax rate
Non-deductible expenses
Changes in valuation allowance
Foreign dividend income
State tax, net of federal benefit
Foreign tax rate differential
Change in tax contingency
Return to provision adjustments
Tax credits
Effect of tax holiday
Share-based compensation
Section 45X production credit
Other
Effective income tax rate

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).


The analysis of the annual financial tax-related data reveals several notable trends and fluctuations over the five-year period from 2019 to 2023.

U.S. statutory federal corporate income tax rate
This rate remained constant at 21% throughout the entire period, indicating stability in the statutory tax framework applicable to the company.
Non-deductible expenses
These expenses exhibited significant volatility. Starting at -9.3% in 2019, the figure improved slightly to positive percentages in 2020 and 2021, then spiked dramatically to 125.3% in 2022 before substantially decreasing to 2.3% in 2023. This suggests an exceptional and possibly one-off event in 2022 that significantly increased non-deductible expenses.
Changes in valuation allowance
The changes showed fluctuations with a slight positive adjustment in 2019 (4.8%), a material negative adjustment in 2020 (-10.8%), and minor changes in 2021 (0.5%). A marked increase occurred in 2022 (258.6%), followed by a return to a small positive figure (1.2%) in 2023. The large 2022 figure again indicates potential extraordinary factors affecting valuation allowances that year.
Foreign dividend income
The percentage effect started negative in 2019 (-5.6%), shifted to a small positive range from 2020 to 2023, and peaked at 33.2% in 2022. This pattern suggests growing contributions or a spike in foreign-sourced dividend income affecting tax calculations primarily in 2022.
State tax, net of federal benefit
This tax expense stayed relatively low but variable, increasing from 3.4% in 2019 to a peak of 8.1% in 2022, before dropping sharply to 0.6% in 2023, indicating some variability in state-level tax impacts.
Foreign tax rate differential
The data exhibits high volatility, starting with a negative impact of -14.3% in 2019, modest positive impacts in 2020 and 2021, a large negative swing to -49.1% in 2022, and a negligible positive figure in 2023. This variance suggests considerable changes in foreign tax credits or varying jurisdictional tax rates, with 2022 again showing an anomalous figure.
Change in tax contingency
This line showed negative effects in 2019 (-5.9%) and 2020 (-20.1%), turning positive moderately in 2021 (0.4%) and strongly in 2022 (50.3%), with missing data for 2023. Such movements may reflect adjustments related to tax disputes or reassessments.
Return to provision adjustments
These adjustments were generally negative except for a slight positive in 2020 (0.8%). The sharpest negative percentage appeared in 2022 (-20.5%), going back closer to zero in 2023 (-0.4%), indicating fluctuations in previously estimated tax provisions.
Tax credits
Tax credits shifted from slight positive in 2019 (1.7%) to increasingly negative impacts in subsequent years, notably a large negative value in 2022 (-147.2%), then a moderate negative in 2023 (-1%). This shows that the company experienced a significant reduction or clawback of tax credits in 2022.
Effect of tax holiday
Initially positive in 2019 (22.4%), then negative in 2020 and 2021, sharply rising to an exceptionally high positive impact (318.9%) in 2022, followed by a negative small impact in 2023 (-1.3%). This suggests a highly unusual event or accounting treatment related to tax holidays in 2022.
Share-based compensation
This effect was minor and negative overall after 2019, declining from a small positive impact (1.3%) to increasingly negative contributions by 2022 (-11.8%) and 2023 (-1.4%).
Section 45X production credit
This credit was absent until 2023, where it negatively influenced the tax rate by -15.5%, indicating the timing of eligibility or recognition of this specific production credit.
Other
The category “Other” showed variability with mostly negative impacts in 2019 and 2020 (-2.9% and -28.8%), a slight positive in 2021 (1.1%), a large positive in 2022 (26.9%), and near neutral in 2023 (0.2%).
Effective income tax rate
The effective income tax rate displayed extreme fluctuations, beginning at a modest 4.6% in 2019, turning sharply negative to -36.6% in 2020, rising to 18.1% in 2021, then showing an extraordinary increase to 613.7% in 2022, and normalizing back to 6.8% in 2023. This volatility suggests that 2022 was highly unusual due to some significant tax adjustments or events impacting the tax expense disproportionately.

Overall, the data over the five years indicate significant volatility, particularly in 2022, with unusually high variations in multiple tax-related components such as non-deductible expenses, valuation allowances, foreign dividend income, tax holidays, and the effective income tax rate. These anomalies imply extraordinary events or accounting adjustments during that year. Other years show relatively more stable, though still variable, tax effects. The 2023 data reflect a reversion closer to normalized levels, except for the introduction of the Section 45X production credit impact. The persistent stability of the statutory federal tax rate provides a constant baseline around which these fluctuations occur.


Components of Deferred Tax Assets and Liabilities

First Solar Inc., components of deferred tax assets and liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Long-term contracts
Net operating losses
Capitalized research and development
Inventory
Accrued expenses
Compensation
Tax credits
Equity in earnings
Deferred expenses
Other
Deferred tax assets, gross
Valuation allowance
Deferred tax assets, net of valuation allowance
Property, plant and equipment
Investment in foreign subsidiaries
Acquisition accounting/basis difference
Restricted marketable securities and derivatives
Capitalized interest
Other
Deferred tax liabilities
Net deferred tax assets (liabilities)

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).


Long-term contracts
The value of long-term contracts remained relatively stable between 2019 and 2021, fluctuating between 9,000 and 11,000 thousand US dollars. A significant increase occurred in 2022 and 2023, reaching 23,531 thousand and then rising substantially to 211,974 thousand US dollars, indicating a drastic expansion in contract commitments or recognized revenue from such contracts.
Net operating losses
Net operating losses experienced a general decline from 165,669 thousand in 2019 to 110,753 thousand in 2020 but then remained fairly steady around 111,000-123,000 thousand through 2023, suggesting consistent operating challenges without marked improvement or deterioration.
Capitalized research and development
This item was reported only in 2022 and 2023, showing an increase from 32,932 thousand to 53,146 thousand US dollars, reflecting growing investments or capitalization of development costs in recent years.
Inventory
Inventory levels showed variation, starting at 4,020 thousand in 2019 and rising to 10,057 thousand in 2021, followed by a sharp drop to 1,490 thousand in 2022, and then a substantial increase to 30,787 thousand in 2023. This volatility may indicate changes in production, sales cycles, or inventory management strategies.
Accrued expenses
There was a marked decrease from 134,791 thousand in 2019 to 39,458 thousand in 2020, with a slight downward trend continuing through 2022 (28,226 thousand) and a small increase in 2023 (29,503 thousand), suggesting improved expense recognition or timing changes in liabilities recording.
Compensation
Compensation expenses decreased steadily from 22,401 thousand in 2019 to 10,551 thousand in 2021, followed by a recovery to 13,167 thousand in 2022 and 16,451 thousand in 2023, indicating cost adjustments that may be linked to workforce changes or wage policies.
Tax credits
Tax credits showed significant fluctuation, with an exceptional jump in 2020 to 134,328 thousand from 13,127 thousand in 2019, then decreasing to about 86,885 thousand in 2021 and 103,260 thousand in 2022, before dropping sharply to 14,800 thousand in 2023. This indicates variable tax benefit utilization across the years.
Equity in earnings
Equity in earnings demonstrated modest but steady growth from 2,906 thousand in 2019 to 4,464 thousand in 2023, reflecting gradual improvements in earnings from equity investments.
Deferred expenses
Deferred expenses declined gradually from 2,177 thousand in 2019 to 1,590 thousand in 2023, which may indicate reduced prepaid costs or amortization effects over the periods.
Other assets
The reported 'Other' category saw increases and decreases; from 25,700 thousand in 2019, rising to 33,156 thousand in 2020, then fluctuating downward through 2022 at 23,827 thousand, and closing at 28,908 thousand in 2023, indicating varying miscellaneous asset values or adjustments.
Deferred tax assets, gross
Gross deferred tax assets decreased from 382,006 thousand in 2019 to 294,718 thousand in 2021, rebounded to 355,290 thousand in 2022, and grew sharply to 511,445 thousand in 2023, reflecting changes in recognized temporary differences and tax jurisdiction impacts.
Valuation allowance
The valuation allowance showed a reduction in negative balance from -151,705 thousand in 2019 to -123,917 thousand in 2021, followed by increases in the negative balance to -135,763 thousand in 2022 and -149,424 thousand in 2023, suggesting cautious recognition of deferred tax asset realizability.
Deferred tax assets, net of valuation allowance
Net deferred tax assets decreased from 230,301 thousand in 2019 to 170,801 thousand in 2021 before increasing to 219,527 thousand in 2022 and further to 362,021 thousand in 2023, indicative of improved net tax asset recognition despite valuation allowance volatility.
Property, plant and equipment
This category experienced increasing negative values from -77,794 thousand in 2019 to -234,394 thousand in 2023, representing growing accumulated depreciation, impairments, or disposals, reflecting asset base changes or reduced valuation of physical assets.
Investment in foreign subsidiaries
Investment values in foreign subsidiaries were negative throughout, with the largest negative recorded in 2020 at -21,917 thousand, decreasing in magnitude thereafter, indicating write-downs or revaluations impacting foreign investments.
Acquisition accounting/basis difference
Negative balances decreased in magnitude over the years from -5,356 thousand in 2019 to -3,964 thousand in 2023, suggesting amortization or adjustment of acquisition-related differences.
Restricted marketable securities and derivatives
This item exhibits volatility with negative values fluctuating around -4,000 to -6,000 thousand until 2021, missing data in 2022, and decreasing further to -2,087 thousand in 2023, indicating fluctuating valuations or reductions in restricted investments.
Capitalized interest
Capitalized interest consistently remained negative and small in magnitude, decreasing slightly from -2,199 thousand in 2019 to -1,294 thousand in 2023, implying decreased capitalization of interest costs or amortization effects.
Other liabilities
Other liability-related accounts showed increasing negative figures, moving from -10,790 thousand in 2019 to -14,200 thousand in 2023, indicating rising miscellaneous liabilities or accrual adjustments.
Deferred tax liabilities
Deferred tax liabilities have increased in absolute negative value from -106,023 thousand in 2019 to -261,973 thousand in 2023, highlighting growing tax obligations deferred to future periods consistent with taxable temporary differences.
Net deferred tax assets (liabilities)
Net deferred tax assets decreased sharply from 124,278 thousand in 2019 to 31,463 thousand in 2021 but moderately recovered to 49,751 thousand in 2022 and further to 100,048 thousand in 2023, reflecting a recovering net tax asset position after periods of decline.

Deferred Tax Assets and Liabilities, Classification

First Solar Inc., deferred tax assets and liabilities, classification

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred tax assets, net
Deferred tax liabilities, net

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).


The financial data presents figures for deferred tax assets and liabilities over a five-year period from December 31, 2019, to December 31, 2023.

Deferred Tax Assets, Net

The net deferred tax assets exhibit a downward trend from 2019 through 2021, starting at 130,771 thousand US dollars in 2019 and decreasing significantly to 59,162 thousand US dollars in 2021. This represents a reduction by more than half over the two-year span. However, a reversal in this trend occurs in the subsequent years. The figure increases to 78,680 thousand US dollars in 2022 and then surges to 142,819 thousand US dollars by the end of 2023, surpassing the initial value in 2019. The fluctuations indicate changes in temporary differences or adjustments in tax positions affecting the deferred tax assets.

Deferred Tax Liabilities, Net

The net deferred tax liabilities display a steady and consistent growth during the entire period. Starting from a relatively low base of 6,493 thousand US dollars in 2019, the amount nearly quadruples to 23,671 thousand US dollars in 2020. It continues to rise moderately each year, reaching 27,699 thousand in 2021, 28,929 thousand in 2022, and further increasing to 42,771 thousand US dollars in 2023. This upward trend suggests an increasing obligation recognized for temporary taxable differences over the years.

Overall, the company experiences a notable volatility in deferred tax assets, with a sharp decline followed by a strong recovery, while deferred tax liabilities maintain a clear upward trajectory throughout the period. The net movements in these accounts reflect significant shifts in the company's tax position and timing differences impacting its reported taxes.


Adjustments to Financial Statements: Removal of Deferred Taxes

First Solar Inc., adjustments to financial statements

US$ in thousands

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)
Less: Noncurrent deferred tax assets, net
Total assets (adjusted)
Adjustment to Total Liabilities
Total liabilities (as reported)
Less: Noncurrent deferred tax liabilities, net
Total liabilities (adjusted)
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported)
Less: Net deferred tax assets (liabilities)
Stockholders’ equity (adjusted)
Adjustment to Net Income (loss)
Net income (loss) (as reported)
Add: Deferred income tax expense (benefit)
Net income (loss) (adjusted)

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).


The analysis of the financial data over five years reveals several notable trends in the company’s adjusted and reported figures, highlighting changes in asset base, liabilities, equity, and profitability.

Total Assets
Both reported and adjusted total assets display an overall upward trend from 2019 through 2023. Reported total assets increased from approximately $7.52 billion in 2019 to about $10.37 billion in 2023. The adjusted figures also show a similar increase from approximately $7.38 billion to $10.22 billion. This consistent growth indicates an expanding asset base, with a sharper increase particularly visible in the most recent year, 2023.
Total Liabilities
Reported liabilities demonstrate a decrease from around $2.42 billion in 2019 to a low near $1.46 billion in 2021, before rising significantly to approximately $3.68 billion by the end of 2023. Adjusted liabilities follow a similar pattern, decreasing initially then increasing to about $3.63 billion by 2023. This pattern suggests the company initially reduced its leverage or settled obligations but then increased liabilities substantially in the last two years, possibly to support asset growth or operational needs.
Stockholders’ Equity
Reported stockholders’ equity rose from roughly $5.10 billion in 2019 to $6.69 billion in 2023. Adjusted equity mirrors this increase, rising from about $4.97 billion to $6.59 billion over the same period. Despite some fluctuations, notably a slight peak in 2021 followed by a minor decline in 2022, overall equity shows solid growth, reflecting retention of earnings and potentially capital infusions.
Net Income (Loss)
The company experienced variability in net income during the period. Reported net income was negative in 2019 (loss of approximately $115 million), improved significantly to positive results in 2020 and 2021, with peaks near $398 million and $469 million respectively. The figure turned negative again in 2022, albeit a smaller loss (approximately $44 million), before rebounding strongly to about $831 million in 2023. Adjusted net income follows the same pattern, though showing slightly higher peaks and deeper initial losses, particularly in 2019 with a loss near $175 million. The data indicate volatility in profitability, with strong recovery by 2023.

In summary, the company has expanded its total assets consistently, albeit with increased liabilities in recent years. Equity has grown steadily, supporting the view of strengthening financial health. The net income pattern is marked by volatility but exhibits a pronounced recovery in 2023, suggesting operational improvements or favorable market conditions in the most recent year. The closeness of reported and adjusted figures throughout the timeline indicates relatively minor impacts from the income tax adjustments on the overall financial position.


First Solar Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

First Solar Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Total Asset Turnover
Reported total asset turnover
Adjusted total asset turnover
Financial Leverage
Reported financial leverage
Adjusted financial leverage
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

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).


Net Profit Margin
The reported net profit margin demonstrates significant variability over the analyzed periods. Starting from a negative margin of -3.75% in 2019, there is a considerable improvement in 2020 and 2021, reaching positive margins of 14.69% and 16.03%, respectively. However, a decline occurs in 2022, dropping back to -1.69%, before rebounding sharply to 25.03% in 2023. The adjusted net profit margin follows a similar pattern, displaying a slightly lower margin in 2019 at -5.72%, improving to a peak of 18.78% in 2021, experiencing a dip in 2022 at -1.92%, and recovering to 24.64% in 2023. This pattern indicates episodic fluctuations with a strong recovery in the most recent period.
Total Asset Turnover
The reported total asset turnover ratio shows a gradual decline from 0.41 in 2019 to 0.32 in both 2022 and 2023. The adjusted ratio closely mirrors this trend, starting at 0.41 in 2019, progressing slightly higher to 0.40 in 2021, before decreasing to 0.32 in the last two years. This suggests a diminishing efficiency in asset utilization over the recent periods.
Financial Leverage
Financial leverage, both reported and adjusted, decreases from approximately 1.47-1.49 in 2019 to 1.24 in 2021, indicating a reduction in reliance on debt or other liabilities during that time. However, leverage rises again in 2022 to 1.41 and further increases to 1.55 in 2023. The upward trend in the latter years may imply a strategic shift toward greater use of financial leverage.
Return on Equity (ROE)
ROE exhibits notable fluctuations: the reported ROE starts negative at -2.26% in 2019, turns positive reaching 7.86% in 2021, declines to -0.76% in 2022, then improves significantly to 12.42% in 2023. Adjusted ROE follows a similar trajectory but with somewhat higher positive values, peaking at 9.26% in 2021 and 12.41% in 2023. These variations reflect the net profit margin and financial leverage dynamics, indicating volatility in shareholder returns.
Return on Assets (ROA)
The ROA, both reported and adjusted, parallels the pattern observed in ROE. Reported ROA improves from -1.53% in 2019 to 6.32% in 2021, drops to -0.54% in 2022, and rebounds to 8.02% in 2023. Adjusted ROA slightly exceeds reported figures during positive periods, peaking at 7.47% in 2021 before falling to -0.61% in 2022 and recovering to 8.00% in 2023. These trends suggest fluctuations in asset profitability consistent with other profitability measures.

First Solar Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss)
Net sales
Profitability Ratio
Net profit margin1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)
Net sales
Profitability Ratio
Adjusted net profit margin2

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 Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Net sales
= 100 × ÷ =


Net Income Trends
The reported net income (loss) shows significant volatility over the five-year period. It started with a substantial loss of approximately -114.9 million USD in 2019, then improved sharply to a profit of 398.4 million USD in 2020 and further to 468.7 million USD in 2021. However, 2022 saw a return to a loss, albeit smaller in magnitude (-44.2 million USD), before dramatically increasing to a strong profit of 830.8 million USD in 2023. The adjusted net income data follows a similar pattern but with generally higher profit values, reflecting adjustments likely for non-recurring or deferred tax effects. Adjusted net income began with a larger loss of -175.3 million USD in 2019, turning positive and increasing steadily until 2021 (549.1 million USD), dips into a negative value in 2022 (-50.2 million USD), and recovers strongly in 2023 (817.5 million USD).
Profit Margin Analysis
The reported net profit margin mirrors the net income trend, moving from a negative margin of -3.75% in 2019 to substantial positive margins in 2020 (14.69%) and 2021 (16.03%). In 2022, the margin fell back into negative territory at -1.69%, but rebounded impressively to 25.03% in 2023, marking the highest margin in the period analyzed. The adjusted net profit margin consistently shows a similar pattern but remains slightly higher than the reported margins, ranging from -5.72% in 2019 to a peak of 24.64% in 2023. This suggests that adjustments related to deferred or other income tax effects positively influence the profit margin metrics.
Overall Insights
The data indicates a company experiencing pronounced fluctuations in profitability, with significant recovery and growth phases after initial losses in 2019. The dip in 2022 suggests a challenging year that temporarily reversed positive trends, but the strong rebound in 2023 highlights a robust return to profitability. Adjusted figures imply that tax-related accounting adjustments have a material impact on reported performance, improving both net income and profit margin measurements. These trends underline the importance of considering adjusted results for a clearer view of underlying earnings performance.

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 thousands)
Net sales
Total assets
Activity Ratio
Total asset turnover1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Net sales
Adjusted total assets
Activity Ratio
Adjusted total asset turnover2

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 = Net sales ÷ Total assets
= ÷ =

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= ÷ =


The analysis of the provided financial data reveals several key trends in asset values and efficiency ratios over the five-year period ending in 2023.

Total Assets
Both reported and adjusted total assets demonstrate a general upward trend from 2019 through 2023. Reported total assets increased from approximately 7.52 billion US dollars in 2019 to around 10.37 billion US dollars in 2023. Similarly, adjusted total assets rose from about 7.38 billion to approximately 10.22 billion US dollars over the same period. This growth indicates an overall expansion in the asset base.
Total Asset Turnover Ratios
The reported total asset turnover ratio declined from 0.41 in 2019 to 0.32 in 2023, with a notable decrease occurring between 2021 and 2022. Similarly, the adjusted total asset turnover ratio followed a comparable pattern, peaking at 0.40 in 2021 before declining to 0.32 by 2023. The consistent level of 0.32 in the last two years suggests a stabilization in asset efficiency after the decline.
Overall Insights
Although the asset base expanded substantially over the five-year period, the efficiency with which these assets generate revenue, as measured by total asset turnover ratios, declined and then stabilized at a lower level. This may suggest that asset growth has outpaced revenue growth, leading to reduced turnover ratios. The close alignment between reported and adjusted figures indicates that the adjustments for reported and deferred income tax did not significantly alter the observed trends.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Total assets
Stockholders’ equity
Solvency Ratio
Financial leverage1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted total assets
Adjusted stockholders’ equity
Solvency Ratio
Adjusted financial leverage2

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 Financial leverage = Total assets ÷ Stockholders’ equity
= ÷ =

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= ÷ =


Total Assets
The total assets, both reported and adjusted, exhibit a fluctuating yet predominantly increasing trend over the five-year period. Reported total assets decreased from approximately 7.52 billion USD at the end of 2019 to 7.11 billion USD in 2020, followed by a recovery to 7.41 billion USD in 2021 and a substantial increase to 8.25 billion USD in 2022. The upward momentum intensified in 2023 with reported total assets reaching roughly 10.37 billion USD. Adjusted total assets mirror this pattern, consistently remaining slightly below reported figures, indicating minor adjustments primarily connected with deferred income tax considerations.
Stockholders’ Equity
Stockholders’ equity, on both reported and adjusted bases, shows a strong upward trend overall, growing from approximately 5.10 billion USD in 2019 to nearly 6.69 billion USD by the end of 2023. Notably, equity increased steadily through 2020 and 2021 but experienced a slight decline in 2022 before rising again in 2023. Adjusted equity values consistently remain marginally lower than reported figures, reflecting the impact of deferred tax adjustments but maintaining a similar trajectory.
Financial Leverage
Financial leverage ratios, both reported and adjusted, follow an identical pattern across the periods, indicating consistent application of adjustments. The leverage ratio decreases from 1.47 in 2019 to 1.29 in 2020, then further reduces to 1.24 in 2021, suggesting a deleveraging phase. However, this trend reverses in the subsequent two years, with leverage increasing to 1.41 in 2022 and further to 1.55 in 2023, pointing to a renewed reliance on debt or other liabilities relative to equity. This reversal occurs concurrently with the acceleration in total asset growth.
Summary Insights
Overall, the data depicts a company that initially reduced its asset base and financial leverage during the early part of the period, likely focusing on strengthening its equity position. From 2022 onwards, significant asset growth was accompanied by an increase in leverage, suggesting a strategic shift toward higher capitalization possibly through debt financing or other liabilities. Deferred income tax adjustments have a consistent, though moderate, effect on both asset and equity figures without altering overall trends or leverage ratios. The periods of decreasing leverage followed by increasing leverage warrant further analysis regarding the company’s capital structure strategy and risk profile.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income (loss)
Stockholders’ equity
Profitability Ratio
ROE1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)
Adjusted stockholders’ equity
Profitability Ratio
Adjusted ROE2

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 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × ÷ =


Net Income Trends
The reported net income exhibits significant volatility over the examined periods. It transitioned from a loss of approximately $115 million in 2019 to positive results exceeding $398 million in 2020 and further increased to about $469 million in 2021. However, 2022 saw a reversal back to a loss of roughly $44 million, followed by a strong rebound to a net income of around $831 million in 2023.
The adjusted net income, which accounts for deferred income tax effects, follows a comparable pattern but with slightly larger magnitudes. Negative adjusted net income in 2019 is more pronounced at $175 million. Following years see increases to $410 million in 2020 and $549 million in 2021. Similarly, 2022 records a loss near $50 million, and 2023 shows a substantial recovery to approximately $818 million.
Stockholders' Equity
Reported stockholders’ equity steadily increased from about $5.1 billion in 2019 to $6.7 billion in 2023, despite a minor decline in 2022. The values demonstrate consistent growth with a notable deceleration in the year in which net income was negative (2022), followed by a stronger increase in 2023.
Adjusted stockholders’ equity, which incorporates deferred income tax adjustments, shows a similar trajectory. Equity rose from roughly $5.0 billion in 2019 to nearly $6.6 billion in 2023, with a slight dip in 2022. The adjusted figures remain consistently lower than reported equity but maintain the same trend pattern.
Return on Equity (ROE) Analysis
The reported ROE mirrors net income fluctuations. Negative ROE of -2.26% in 2019 switches to positive returns of 7.22% in 2020 and 7.86% in 2021. The decrease in net income in 2022 is reflected with a negative ROE of -0.76%, followed by a marked recovery to 12.42% in 2023, indicating improved profitability relative to equity.
Adjusted ROE values are slightly more conservative but generally higher than reported ROE during positive earnings years. Adjusted ROE started at -3.53% in 2019 and increased to 7.53% in 2020 and 9.26% in 2021. It also falls to -0.87% in 2022, then rises sharply to 12.41% in 2023, closely aligning with reported ROE in the latest period.
Overall Observations
Both reported and adjusted financial metrics exhibit a similar cyclical pattern characterized by substantial earnings volatility, reflected in net income and ROE. The year 2022 marks a distinct downturn across all measures, interrupting otherwise consistent growth and profitability. The adjustment for deferred income taxes amplifies losses and gains but does not alter overall trends significantly.
Stockholders’ equity shows resilience, with steady increases over the five-year period, suggesting ongoing capital base strengthening despite earnings fluctuations. The convergence of reported and adjusted metrics by 2023 indicates stabilization in the relationship between tax adjustments and financial performance.

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 thousands)
Net income (loss)
Total assets
Profitability Ratio
ROA1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)
Adjusted total assets
Profitability Ratio
Adjusted ROA2

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 (loss) ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × ÷ =


The analysis of the annual data reveals several key trends regarding the company's financial performance and asset base over the five-year period ending in 2023.

Net Income (Reported and Adjusted)
Reported net income experienced significant volatility, starting with a substantial loss in 2019, followed by strong profitability in 2020 and 2021. A reversal to a moderate loss occurred in 2022, then a pronounced increase in profit was observed in 2023. Adjusted net income follows a similar pattern, generally showing higher profitability figures compared to the reported net income, indicating adjustments have a positive impact on the company's net results. The adjusted net income surpassed reported net income notably in 2021, aligning closely in 2023 despite minor differences.
Total Assets (Reported and Adjusted)
There is an upward trend in the total assets over the period, with a slight dip in 2020, followed by consistent growth through to 2023. The adjusted total assets closely mirror reported totals but are slightly lower each year, indicating adjustments reduce asset values marginally. The asset base expanded significantly from 2022 to 2023, suggesting increased investment or acquisition activities boosting the company's resource base.
Return on Assets (Reported and Adjusted)
Reported Return on Assets (ROA) reflects the net income trends, with negative returns in the years 2019 and 2022, surrounded by positive returns during 2020, 2021, and 2023. Adjusted ROA similarly follows this pattern but tends to be slightly higher than reported ROA, especially during profitable years, suggesting that the adjustments improve the profitability perspective relative to the asset base. The peak adjusted ROA occurred in 2021 at 7.47%, with a slight decline in 2023 to 8.00%, which still represents strong asset efficiency.
Overall Insights
The financial data indicate periods of both challenges and strong growth. The company's profitability improved substantially after 2019 losses, with a brief setback in 2022 before recovering sharply in 2023. Total assets have been expanding since 2020, supporting the improving profitability and efficient use of assets, as highlighted by rising ROA figures. Adjustments to net income and total assets generally enhance the portrayal of performance and financial health across the observed years.