Stock Analysis on Net

First Solar Inc. (NASDAQ:FSLR)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

First Solar Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Activity Ratio
Total Asset Turnover
Reported 0.32 0.32 0.39 0.38 0.41
Adjusted 0.40 0.43 0.41 0.36 0.44
Liquidity Ratio
Current Ratio
Reported 3.55 3.65 4.39 3.56 2.73
Adjusted 5.23 4.96 6.24 4.74 3.69
Solvency Ratios
Debt to Equity
Reported 0.09 0.03 0.04 0.05 0.09
Adjusted 0.07 0.03 0.06 0.08 0.11
Debt to Capital
Reported 0.08 0.03 0.04 0.05 0.08
Adjusted 0.07 0.03 0.06 0.08 0.10
Financial Leverage
Reported 1.55 1.41 1.24 1.29 1.47
Adjusted 1.19 1.16 1.17 1.21 1.34
Profitability Ratios
Net Profit Margin
Reported 25.03% -1.69% 16.03% 14.69% -3.75%
Adjusted 39.48% 21.14% 17.86% 9.16% -2.26%
Return on Equity (ROE)
Reported 12.42% -0.76% 7.86% 7.22% -2.26%
Adjusted 18.85% 10.61% 8.50% 4.05% -1.35%
Return on Assets (ROA)
Reported 8.02% -0.54% 6.32% 5.60% -1.53%
Adjusted 15.89% 9.13% 7.25% 3.33% -1.00%

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. First Solar Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. First Solar Inc. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. First Solar Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. First Solar Inc. adjusted debt-to-capital ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
First Solar Inc. adjusted financial leverage ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. First Solar Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. First Solar Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. First Solar Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

First Solar Inc., 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
Reported
Selected Financial Data (US$ in thousands)
Net sales 3,318,602 2,619,319 2,923,377 2,711,332 3,063,117
Total assets 10,365,132 8,251,228 7,413,746 7,108,931 7,515,689
Activity Ratio
Total asset turnover1 0.32 0.32 0.39 0.38 0.41
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net sales2 4,115,845 3,529,448 2,987,456 2,550,409 3,280,003
Adjusted total assets3 10,223,927 8,173,590 7,355,248 7,007,841 7,386,304
Activity Ratio
Adjusted total asset turnover4 0.40 0.43 0.41 0.36 0.44

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 2023 Calculation
Total asset turnover = Net sales ÷ Total assets
= 3,318,602 ÷ 10,365,132 = 0.32

2 Adjusted net sales. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted net sales ÷ Adjusted total assets
= 4,115,845 ÷ 10,223,927 = 0.40

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. First Solar Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 4,634,809 3,791,421 3,191,243 3,014,535 3,599,834
Current liabilities 1,306,158 1,038,048 726,878 847,398 1,318,208
Liquidity Ratio
Current ratio1 3.55 3.65 4.39 3.56 2.73
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 4,636,423 3,792,463 3,191,907 3,017,544 3,601,220
Adjusted current liabilities3 886,659 764,173 511,412 636,307 974,700
Liquidity Ratio
Adjusted current ratio4 5.23 4.96 6.24 4.74 3.69

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 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 4,634,809 ÷ 1,306,158 = 3.55

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 4,636,423 ÷ 886,659 = 5.23

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. First Solar Inc. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved 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
Reported
Selected Financial Data (US$ in thousands)
Total debt 577,420 184,349 239,901 279,231 471,697
Stockholders’ equity 6,687,469 5,836,055 5,959,551 5,520,928 5,096,767
Solvency Ratio
Debt to equity1 0.09 0.03 0.04 0.05 0.09
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 624,389 234,131 398,594 482,271 595,314
Adjusted stockholders’ equity3 8,619,709 7,029,073 6,279,116 5,772,337 5,498,327
Solvency Ratio
Adjusted debt to equity4 0.07 0.03 0.06 0.08 0.11

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 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 577,420 ÷ 6,687,469 = 0.09

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 624,389 ÷ 8,619,709 = 0.07

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. First Solar Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 577,420 184,349 239,901 279,231 471,697
Total capital 7,264,889 6,020,404 6,199,452 5,800,159 5,568,464
Solvency Ratio
Debt to capital1 0.08 0.03 0.04 0.05 0.08
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 624,389 234,131 398,594 482,271 595,314
Adjusted total capital3 9,244,098 7,263,204 6,677,710 6,254,608 6,093,641
Solvency Ratio
Adjusted debt to capital4 0.07 0.03 0.06 0.08 0.10

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 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 577,420 ÷ 7,264,889 = 0.08

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 624,389 ÷ 9,244,098 = 0.07

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. First Solar Inc. adjusted debt-to-capital ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 10,365,132 8,251,228 7,413,746 7,108,931 7,515,689
Stockholders’ equity 6,687,469 5,836,055 5,959,551 5,520,928 5,096,767
Solvency Ratio
Financial leverage1 1.55 1.41 1.24 1.29 1.47
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 10,223,927 8,173,590 7,355,248 7,007,841 7,386,304
Adjusted stockholders’ equity3 8,619,709 7,029,073 6,279,116 5,772,337 5,498,327
Solvency Ratio
Adjusted financial leverage4 1.19 1.16 1.17 1.21 1.34

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 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 10,365,132 ÷ 6,687,469 = 1.55

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 10,223,927 ÷ 8,619,709 = 1.19

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
First Solar Inc. adjusted financial leverage ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
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
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 1,624,750 746,067 533,608 233,500 (74,197)
Adjusted net sales3 4,115,845 3,529,448 2,987,456 2,550,409 3,280,003
Profitability Ratio
Adjusted net profit margin4 39.48% 21.14% 17.86% 9.16% -2.26%

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).

1 2023 Calculation
Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × 830,777 ÷ 3,318,602 = 25.03%

2 Adjusted net income (loss). See details »

3 Adjusted net sales. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Adjusted net sales
= 100 × 1,624,750 ÷ 4,115,845 = 39.48%

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

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
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
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 1,624,750 746,067 533,608 233,500 (74,197)
Adjusted stockholders’ equity3 8,619,709 7,029,073 6,279,116 5,772,337 5,498,327
Profitability Ratio
Adjusted ROE4 18.85% 10.61% 8.50% 4.05% -1.35%

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 2023 Calculation
ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 830,777 ÷ 6,687,469 = 12.42%

2 Adjusted net income (loss). See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × 1,624,750 ÷ 8,619,709 = 18.85%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. First Solar Inc. adjusted ROE improved from 2021 to 2022 and 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
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
Selected Financial Data (US$ in thousands)
Adjusted net income (loss)2 1,624,750 746,067 533,608 233,500 (74,197)
Adjusted total assets3 10,223,927 8,173,590 7,355,248 7,007,841 7,386,304
Profitability Ratio
Adjusted ROA4 15.89% 9.13% 7.25% 3.33% -1.00%

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 2023 Calculation
ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 830,777 ÷ 10,365,132 = 8.02%

2 Adjusted net income (loss). See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 1,624,750 ÷ 10,223,927 = 15.89%

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