Stock Analysis on Net

NVIDIA Corp. (NASDAQ:NVDA)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

NVIDIA Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Jan 26, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020
Adjustment to Total Assets
Total assets (as reported) 111,601 65,728 41,182 44,187 28,791 17,315
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 111,601 65,728 41,182 44,187 28,791 17,315
Adjustment to Total Debt
Total debt (as reported) 8,463 9,709 10,953 10,946 6,963 1,991
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Short-term operating lease liabilities 288 228 176 144 121 91
Add: Long-term operating lease liabilities 1,519 1,119 902 741 634 561
Total debt (adjusted) 10,270 11,056 12,031 11,831 7,718 2,643

Based on: 10-K (reporting date: 2025-01-26), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26).

1, 2 Equal to total present value of future operating lease payments.


NVIDIA Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

NVIDIA Corp., adjusted financial ratios

Microsoft Excel
Jan 26, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020
Total Asset Turnover1
Reported total asset turnover 1.17 0.93 0.65 0.61 0.58 0.63
Adjusted total asset turnover 1.17 0.93 0.65 0.61 0.58 0.63
Debt to Equity2
Reported debt to equity 0.11 0.23 0.50 0.41 0.41 0.16
Adjusted debt to equity 0.13 0.26 0.54 0.44 0.46 0.22
Return on Assets3 (ROA)
Reported ROA 65.30% 45.28% 10.61% 22.07% 15.05% 16.15%
Adjusted ROA 65.30% 45.28% 10.61% 22.07% 15.05% 16.15%

Based on: 10-K (reporting date: 2025-01-26), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. NVIDIA Corp. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. NVIDIA Corp. adjusted debt to equity ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. NVIDIA Corp. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.

NVIDIA Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jan 26, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenue 130,497 60,922 26,974 26,914 16,675 10,918
Total assets 111,601 65,728 41,182 44,187 28,791 17,315
Activity Ratio
Total asset turnover1 1.17 0.93 0.65 0.61 0.58 0.63
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 130,497 60,922 26,974 26,914 16,675 10,918
Adjusted total assets 111,601 65,728 41,182 44,187 28,791 17,315
Activity Ratio
Adjusted total asset turnover2 1.17 0.93 0.65 0.61 0.58 0.63

Based on: 10-K (reporting date: 2025-01-26), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26).

2025 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 130,497 ÷ 111,601 = 1.17

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 130,497 ÷ 111,601 = 1.17

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. NVIDIA Corp. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.

Adjusted Debt to Equity

Microsoft Excel
Jan 26, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 8,463 9,709 10,953 10,946 6,963 1,991
Shareholders’ equity 79,327 42,978 22,101 26,612 16,893 12,204
Solvency Ratio
Debt to equity1 0.11 0.23 0.50 0.41 0.41 0.16
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 10,270 11,056 12,031 11,831 7,718 2,643
Shareholders’ equity 79,327 42,978 22,101 26,612 16,893 12,204
Solvency Ratio
Adjusted debt to equity2 0.13 0.26 0.54 0.44 0.46 0.22

Based on: 10-K (reporting date: 2025-01-26), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26).

2025 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ equity
= 8,463 ÷ 79,327 = 0.11

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 10,270 ÷ 79,327 = 0.13

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. NVIDIA Corp. adjusted debt-to-equity ratio improved from 2023 to 2024 and from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 26, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 72,880 29,760 4,368 9,752 4,332 2,796
Total assets 111,601 65,728 41,182 44,187 28,791 17,315
Profitability Ratio
ROA1 65.30% 45.28% 10.61% 22.07% 15.05% 16.15%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 72,880 29,760 4,368 9,752 4,332 2,796
Adjusted total assets 111,601 65,728 41,182 44,187 28,791 17,315
Profitability Ratio
Adjusted ROA2 65.30% 45.28% 10.61% 22.07% 15.05% 16.15%

Based on: 10-K (reporting date: 2025-01-26), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 72,880 ÷ 111,601 = 65.30%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 72,880 ÷ 111,601 = 65.30%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. NVIDIA Corp. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.