Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

Qualcomm Inc., adjusted total assets

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Total assets 55,154 51,040 49,014 41,240 35,594 32,957
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 354
Less: Non-current deferred tax assets2 5,162 3,310 1,803 1,591 1,351 1,196
After Adjustment
Adjusted total assets 49,992 47,730 47,211 39,649 34,243 32,115

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 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Non-current deferred tax assets. See details »


Adjustments to Current Liabilities

Qualcomm Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Current liabilities 10,504 9,628 11,866 11,951 8,672 8,935
Adjustments
Less: Current unearned revenues 297 293 369 612 568 565
After Adjustment
Adjusted current liabilities 10,207 9,335 11,497 11,339 8,104 8,370

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).


Adjustments to Total Liabilities

Qualcomm Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Total liabilities 28,880 29,459 31,001 31,290 29,517 28,048
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 354
Less: Non-current deferred tax liabilities (included in Other liabilities)2 114 111 167 64 56 103
Less: Unearned revenues 385 392 513 976 1,329 1,725
After Adjustment
Adjusted total liabilities 28,381 28,956 30,321 30,250 28,132 26,574

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Non-current deferred tax liabilities (included in Other liabilities). See details »


Adjustments to Stockholders’ Equity

Qualcomm Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Stockholders’ equity 26,274 21,581 18,013 9,950 6,077 4,909
Adjustments
Less: Net deferred tax assets (liabilities)1 5,048 3,199 1,636 1,527 1,295 1,093
Add: Unearned revenues 385 392 513 976 1,329 1,725
After Adjustment
Adjusted stockholders’ equity 21,611 18,774 16,890 9,399 6,111 5,541

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 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Qualcomm Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Short-term debt 1,364 914 1,945 2,044 500 2,496
Long-term debt 13,270 14,484 13,537 13,701 15,226 13,437
Total reported 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
Total reported capital 40,908 36,979 33,495 25,695 21,803 20,842
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 354
Add: Operating lease liabilities (recorded in Other current liabilities)2 98 98 104 126 134
Add: Operating lease liabilities (recorded in Other liabilities)3 708 571 573 428 371
Adjusted total debt 15,440 16,067 16,159 16,299 16,231 16,287
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 5,048 3,199 1,636 1,527 1,295 1,093
Add: Unearned revenues 385 392 513 976 1,329 1,725
Adjusted stockholders’ equity 21,611 18,774 16,890 9,399 6,111 5,541
After Adjustment
Adjusted total capital 37,051 34,841 33,049 25,698 22,342 21,828

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities (recorded in Other current liabilities). See details »

3 Operating lease liabilities (recorded in Other liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

Qualcomm Inc., adjusted revenues

US$ in millions

Microsoft Excel
12 months ended: Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Adjustment
Add: Increase (decrease) in unearned revenues (7) (121) (463) (353) (396) (395)
After Adjustment
Adjusted revenues 38,955 35,699 43,737 33,213 23,135 23,878

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).


Adjustments to Reported Income

Qualcomm Inc., adjusted net income

US$ in millions

Microsoft Excel
12 months ended: Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Adjustments
Add: Deferred income tax expense (benefit)1 (1,888) (1,626) (9) (237) (216) 1,937
Add: Increase (decrease) in unearned revenues (7) (121) (463) (353) (396) (395)
Less: Discontinued operations, net of income taxes 32 (107) (50)
Add: Other comprehensive income (loss), net of income taxes 229 380 (150) (79) 107 (114)
After Adjustment
Adjusted net income 8,444 5,972 12,364 8,374 4,693 5,814

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 Deferred income tax expense (benefit). See details »