Stock Analysis on Net

First Solar Inc. (NASDAQ:FSLR)

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

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

First Solar Inc., adjustment to net income (loss)

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) (as reported) 830,777 (44,166) 468,693 398,355 (114,933)
Add: Unrealized gain (loss) on marketable securities and restricted marketable securities, net of tax 10,170 (56,744) (24,666) 21,659 (15,670)
Net income (loss) (adjusted) 840,947 (100,910) 444,027 420,014 (130,603)

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).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

First Solar Inc., adjusted profitability 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 25.03% -1.69% 16.03% 14.69% -3.75%
Adjusted net profit margin 25.34% -3.85% 15.19% 15.49% -4.26%
Return on Equity (ROE)
Reported ROE 12.42% -0.76% 7.86% 7.22% -2.26%
Adjusted ROE 12.57% -1.73% 7.45% 7.61% -2.56%
Return on Assets (ROA)
Reported ROA 8.02% -0.54% 6.32% 5.60% -1.53%
Adjusted ROA 8.11% -1.22% 5.99% 5.91% -1.74%

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).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. First Solar Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. First Solar Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. First Solar Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

First Solar Inc., Profitability 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) 830,777 (44,166) 468,693 398,355 (114,933)
Net sales 3,318,602 2,619,319 2,923,377 2,711,332 3,063,117
Profitability Ratio
Net profit margin1 25.03% -1.69% 16.03% 14.69% -3.75%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 840,947 (100,910) 444,027 420,014 (130,603)
Net sales 3,318,602 2,619,319 2,923,377 2,711,332 3,063,117
Profitability Ratio
Adjusted net profit margin2 25.34% -3.85% 15.19% 15.49% -4.26%

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 × 830,777 ÷ 3,318,602 = 25.03%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Net sales
= 100 × 840,947 ÷ 3,318,602 = 25.34%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. First Solar Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

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) 830,777 (44,166) 468,693 398,355 (114,933)
Stockholders’ equity 6,687,469 5,836,055 5,959,551 5,520,928 5,096,767
Profitability Ratio
ROE1 12.42% -0.76% 7.86% 7.22% -2.26%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 840,947 (100,910) 444,027 420,014 (130,603)
Stockholders’ equity 6,687,469 5,836,055 5,959,551 5,520,928 5,096,767
Profitability Ratio
Adjusted ROE2 12.57% -1.73% 7.45% 7.61% -2.56%

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 × 830,777 ÷ 6,687,469 = 12.42%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Stockholders’ equity
= 100 × 840,947 ÷ 6,687,469 = 12.57%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. First Solar Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

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) 830,777 (44,166) 468,693 398,355 (114,933)
Total assets 10,365,132 8,251,228 7,413,746 7,108,931 7,515,689
Profitability Ratio
ROA1 8.02% -0.54% 6.32% 5.60% -1.53%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income (loss) 840,947 (100,910) 444,027 420,014 (130,603)
Total assets 10,365,132 8,251,228 7,413,746 7,108,931 7,515,689
Profitability Ratio
Adjusted ROA2 8.11% -1.22% 5.99% 5.91% -1.74%

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 × 830,777 ÷ 10,365,132 = 8.02%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Total assets
= 100 × 840,947 ÷ 10,365,132 = 8.11%

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