Stock Analysis on Net

Workday Inc. (NASDAQ:WDAY)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Workday Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Adjustment to Total Assets
Total assets (as reported) 17,977 16,452 13,486 10,499 8,718 6,816
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 17,977 16,452 13,486 10,499 8,718 6,816
Adjustment to Total Debt
Total debt (as reported) 2,984 2,980 2,976 1,840 1,795 1,262
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current 99 89 91 81 93 66
Add: Operating lease liabilities, noncurrent 279 227 182 182 350 241
Total debt (adjusted) 3,362 3,296 3,249 2,103 2,238 1,570

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

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


Workday Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Workday Inc., adjusted financial ratios

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Total Asset Turnover1
Reported total asset turnover 0.47 0.44 0.46 0.49 0.50 0.53
Adjusted total asset turnover 0.47 0.44 0.46 0.49 0.50 0.53
Debt to Equity2
Reported debt to equity 0.33 0.37 0.53 0.41 0.55 0.51
Adjusted debt to equity 0.37 0.41 0.58 0.46 0.68 0.63
Return on Assets3 (ROA)
Reported ROA 2.93% 8.39% -2.72% 0.28% -3.24% -7.05%
Adjusted ROA 2.93% 8.39% -2.72% 0.28% -3.24% -7.05%

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

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Workday Inc. adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Workday Inc. 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. Workday Inc. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.

Workday Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenues 8,446 7,259 6,216 5,139 4,318 3,627
Total assets 17,977 16,452 13,486 10,499 8,718 6,816
Activity Ratio
Total asset turnover1 0.47 0.44 0.46 0.49 0.50 0.53
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 8,446 7,259 6,216 5,139 4,318 3,627
Adjusted total assets 17,977 16,452 13,486 10,499 8,718 6,816
Activity Ratio
Adjusted total asset turnover2 0.47 0.44 0.46 0.49 0.50 0.53

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

2025 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 8,446 ÷ 17,977 = 0.47

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 8,446 ÷ 17,977 = 0.47

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Workday Inc. adjusted total asset turnover ratio deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.

Adjusted Debt to Equity

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 2,984 2,980 2,976 1,840 1,795 1,262
Stockholders’ equity 9,034 8,082 5,586 4,535 3,278 2,487
Solvency Ratio
Debt to equity1 0.33 0.37 0.53 0.41 0.55 0.51
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 3,362 3,296 3,249 2,103 2,238 1,570
Stockholders’ equity 9,034 8,082 5,586 4,535 3,278 2,487
Solvency Ratio
Adjusted debt to equity2 0.37 0.41 0.58 0.46 0.68 0.63

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

2025 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 2,984 ÷ 9,034 = 0.33

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 3,362 ÷ 9,034 = 0.37

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

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 526 1,381 (367) 29 (282) (481)
Total assets 17,977 16,452 13,486 10,499 8,718 6,816
Profitability Ratio
ROA1 2.93% 8.39% -2.72% 0.28% -3.24% -7.05%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) 526 1,381 (367) 29 (282) (481)
Adjusted total assets 17,977 16,452 13,486 10,499 8,718 6,816
Profitability Ratio
Adjusted ROA2 2.93% 8.39% -2.72% 0.28% -3.24% -7.05%

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

2025 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 526 ÷ 17,977 = 2.93%

2 Adjusted ROA = 100 × Net income (loss) ÷ Adjusted total assets
= 100 × 526 ÷ 17,977 = 2.93%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Workday Inc. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.