Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Goodwill and Intangible Asset Disclosure

Qualcomm Inc., balance sheet: goodwill and intangible assets

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Goodwill 10,799 10,642 10,508 7,246 6,323 6,282
Technology-based 2,498 4,292 5,517 5,385 5,556 5,958
Other 69 70 90 93 105 134
Other intangible assets, gross carrying amount 2,567 4,362 5,607 5,478 5,661 6,092
Accumulated amortization (1,323) (2,954) (3,725) (4,020) (4,008) (3,920)
Other intangible assets, net 1,244 1,408 1,882 1,458 1,653 2,172
Goodwill and other intangible assets 12,043 12,050 12,390 8,704 7,976 8,454

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

Item Description The company
Goodwill Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Qualcomm Inc. goodwill increased from 2022 to 2023 and from 2023 to 2024.
Other intangible assets, net Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Qualcomm Inc. other intangible assets, net decreased from 2022 to 2023 and from 2023 to 2024.
Goodwill and other intangible assets Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Qualcomm Inc. goodwill and other intangible assets decreased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Goodwill

Qualcomm Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Adjustment to Total Assets
Total assets (as reported) 55,154 51,040 49,014 41,240 35,594 32,957
Less: Goodwill 10,799 10,642 10,508 7,246 6,323 6,282
Total assets (adjusted) 44,355 40,398 38,506 33,994 29,271 26,675
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 26,274 21,581 18,013 9,950 6,077 4,909
Less: Goodwill 10,799 10,642 10,508 7,246 6,323 6,282
Stockholders’ equity (adjusted) 15,475 10,939 7,505 2,704 (246) (1,373)
Adjustment to Net Income
Net income (as reported) 10,142 7,232 12,936 9,043 5,198 4,386
Add: Goodwill impairments 146
Net income (adjusted) 10,142 7,232 12,936 9,043 5,198 4,532

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).


Qualcomm Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Qualcomm Inc., adjusted financial ratios

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Net Profit Margin
Reported net profit margin 26.03% 20.19% 29.27% 26.94% 22.09% 18.07%
Adjusted net profit margin 26.03% 20.19% 29.27% 26.94% 22.09% 18.67%
Total Asset Turnover
Reported total asset turnover 0.71 0.70 0.90 0.81 0.66 0.74
Adjusted total asset turnover 0.88 0.89 1.15 0.99 0.80 0.91
Financial Leverage
Reported financial leverage 2.10 2.37 2.72 4.14 5.86 6.71
Adjusted financial leverage 2.87 3.69 5.13 12.57
Return on Equity (ROE)
Reported ROE 38.60% 33.51% 71.81% 90.88% 85.54% 89.35%
Adjusted ROE 65.54% 66.11% 172.37% 334.43%
Return on Assets (ROA)
Reported ROA 18.39% 14.17% 26.39% 21.93% 14.60% 13.31%
Adjusted ROA 22.87% 17.90% 33.59% 26.60% 17.76% 16.99%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Qualcomm Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Qualcomm Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
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.
Qualcomm Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Qualcomm Inc. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Qualcomm Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Qualcomm Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Profitability Ratio
Net profit margin1 26.03% 20.19% 29.27% 26.94% 22.09% 18.07%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income 10,142 7,232 12,936 9,043 5,198 4,532
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Profitability Ratio
Adjusted net profit margin2 26.03% 20.19% 29.27% 26.94% 22.09% 18.67%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Revenues
= 100 × 10,142 ÷ 38,962 = 26.03%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenues
= 100 × 10,142 ÷ 38,962 = 26.03%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Qualcomm Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Adjusted Total Asset Turnover

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Total assets 55,154 51,040 49,014 41,240 35,594 32,957
Activity Ratio
Total asset turnover1 0.71 0.70 0.90 0.81 0.66 0.74
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Adjusted total assets 44,355 40,398 38,506 33,994 29,271 26,675
Activity Ratio
Adjusted total asset turnover2 0.88 0.89 1.15 0.99 0.80 0.91

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 38,962 ÷ 55,154 = 0.71

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 38,962 ÷ 44,355 = 0.88

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Qualcomm Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 55,154 51,040 49,014 41,240 35,594 32,957
Stockholders’ equity 26,274 21,581 18,013 9,950 6,077 4,909
Solvency Ratio
Financial leverage1 2.10 2.37 2.72 4.14 5.86 6.71
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets 44,355 40,398 38,506 33,994 29,271 26,675
Adjusted stockholders’ equity 15,475 10,939 7,505 2,704 (246) (1,373)
Solvency Ratio
Adjusted financial leverage2 2.87 3.69 5.13 12.57

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 55,154 ÷ 26,274 = 2.10

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 44,355 ÷ 15,475 = 2.87

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.
Qualcomm Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Stockholders’ equity 26,274 21,581 18,013 9,950 6,077 4,909
Profitability Ratio
ROE1 38.60% 33.51% 71.81% 90.88% 85.54% 89.35%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income 10,142 7,232 12,936 9,043 5,198 4,532
Adjusted stockholders’ equity 15,475 10,939 7,505 2,704 (246) (1,373)
Profitability Ratio
Adjusted ROE2 65.54% 66.11% 172.37% 334.43%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 10,142 ÷ 26,274 = 38.60%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 10,142 ÷ 15,475 = 65.54%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Qualcomm Inc. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Total assets 55,154 51,040 49,014 41,240 35,594 32,957
Profitability Ratio
ROA1 18.39% 14.17% 26.39% 21.93% 14.60% 13.31%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted net income 10,142 7,232 12,936 9,043 5,198 4,532
Adjusted total assets 44,355 40,398 38,506 33,994 29,271 26,675
Profitability Ratio
Adjusted ROA2 22.87% 17.90% 33.59% 26.60% 17.76% 16.99%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 10,142 ÷ 55,154 = 18.39%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 10,142 ÷ 44,355 = 22.87%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Qualcomm Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.