Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 354
Total assets (adjusted) 55,154 51,040 49,014 41,240 35,594 33,311
Adjustment to Total Debt
Total debt (as reported) 14,634 15,398 15,482 15,745 15,726 15,933
Add: Operating lease liability (before adoption of FASB Topic 842)2 354
Add: Operating lease liabilities (recorded in Other current liabilities) 98 98 104 126 134
Add: Operating lease liabilities (recorded in Other liabilities) 708 571 573 428 371
Total debt (adjusted) 15,440 16,067 16,159 16,299 16,231 16,287

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).

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


Qualcomm Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (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
Total Asset Turnover1
Reported total asset turnover 0.71 0.70 0.90 0.81 0.66 0.74
Adjusted total asset turnover 0.71 0.70 0.90 0.81 0.66 0.73
Debt to Equity2
Reported debt to equity 0.56 0.71 0.86 1.58 2.59 3.25
Adjusted debt to equity 0.59 0.74 0.90 1.64 2.67 3.32
Return on Assets3 (ROA)
Reported ROA 18.39% 14.17% 26.39% 21.93% 14.60% 13.31%
Adjusted ROA 18.39% 14.17% 26.39% 21.93% 14.60% 13.17%

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 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 but then slightly improved from 2023 to 2024.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Qualcomm Inc. adjusted debt to equity ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as 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 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 Operating Leases
Selected Financial Data (US$ in millions)
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Adjusted total assets 55,154 51,040 49,014 41,240 35,594 33,311
Activity Ratio
Adjusted total asset turnover2 0.71 0.70 0.90 0.81 0.66 0.73

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 ÷ 55,154 = 0.71

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 but then slightly improved from 2023 to 2024.

Adjusted Debt to Equity

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 debt 14,634 15,398 15,482 15,745 15,726 15,933
Stockholders’ equity 26,274 21,581 18,013 9,950 6,077 4,909
Solvency Ratio
Debt to equity1 0.56 0.71 0.86 1.58 2.59 3.25
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 15,440 16,067 16,159 16,299 16,231 16,287
Stockholders’ equity 26,274 21,581 18,013 9,950 6,077 4,909
Solvency Ratio
Adjusted debt to equity2 0.59 0.74 0.90 1.64 2.67 3.32

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 Debt to equity = Total debt ÷ Stockholders’ equity
= 14,634 ÷ 26,274 = 0.56

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 15,440 ÷ 26,274 = 0.59

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Qualcomm Inc. adjusted debt-to-equity ratio improved 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 Operating Leases
Selected Financial Data (US$ in millions)
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Adjusted total assets 55,154 51,040 49,014 41,240 35,594 33,311
Profitability Ratio
Adjusted ROA2 18.39% 14.17% 26.39% 21.93% 14.60% 13.17%

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 × Net income ÷ Adjusted total assets
= 100 × 10,142 ÷ 55,154 = 18.39%

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