Stock Analysis on Net

General Motors Co. (NYSE:GM)

Analysis of Operating Leases

Microsoft Excel

An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.


Adjustments to Financial Statements for Operating Leases

General Motors Co., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 273,064 264,037 244,718 235,194 228,037
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 273,064 264,037 244,718 235,194 228,037
Adjustment to Total Debt
Total debt (as reported) 121,741 114,699 109,379 109,894 103,324
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (included in Accrued liabilities) 264 247 204 209 239
Add: Non-current operating lease liabilities 907 967 1,012 969 1,010
Total debt (adjusted) 122,912 115,913 110,595 111,072 104,573

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

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


General Motors Co., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

General Motors Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.58 0.55 0.46 0.46 0.54
Adjusted total asset turnover 0.58 0.55 0.46 0.46 0.54
Debt to Equity2
Reported debt to equity 1.89 1.69 1.83 2.44 2.47
Adjusted debt to equity 1.91 1.71 1.85 2.47 2.50
Return on Assets3 (ROA)
Reported ROA 3.71% 3.76% 4.09% 2.73% 2.95%
Adjusted ROA 3.71% 3.76% 4.09% 2.73% 2.95%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. General Motors Co. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. General Motors Co. adjusted debt to equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. General Motors Co. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

General Motors Co., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Automotive net sales and revenue 157,658 143,975 113,590 108,673 122,697
Total assets 273,064 264,037 244,718 235,194 228,037
Activity Ratio
Total asset turnover1 0.58 0.55 0.46 0.46 0.54
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Automotive net sales and revenue 157,658 143,975 113,590 108,673 122,697
Adjusted total assets 273,064 264,037 244,718 235,194 228,037
Activity Ratio
Adjusted total asset turnover2 0.58 0.55 0.46 0.46 0.54

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Automotive net sales and revenue ÷ Total assets
= 157,658 ÷ 273,064 = 0.58

2 Adjusted total asset turnover = Automotive net sales and revenue ÷ Adjusted total assets
= 157,658 ÷ 273,064 = 0.58

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. General Motors Co. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 121,741 114,699 109,379 109,894 103,324
Stockholders’ equity 64,286 67,792 59,744 45,030 41,792
Solvency Ratio
Debt to equity1 1.89 1.69 1.83 2.44 2.47
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 122,912 115,913 110,595 111,072 104,573
Stockholders’ equity 64,286 67,792 59,744 45,030 41,792
Solvency Ratio
Adjusted debt to equity2 1.91 1.71 1.85 2.47 2.50

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 121,741 ÷ 64,286 = 1.89

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 122,912 ÷ 64,286 = 1.91

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. General Motors Co. adjusted debt-to-equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to stockholders 10,127 9,934 10,019 6,427 6,732
Total assets 273,064 264,037 244,718 235,194 228,037
Profitability Ratio
ROA1 3.71% 3.76% 4.09% 2.73% 2.95%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to stockholders 10,127 9,934 10,019 6,427 6,732
Adjusted total assets 273,064 264,037 244,718 235,194 228,037
Profitability Ratio
Adjusted ROA2 3.71% 3.76% 4.09% 2.73% 2.95%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income attributable to stockholders ÷ Total assets
= 100 × 10,127 ÷ 273,064 = 3.71%

2 Adjusted ROA = 100 × Net income attributable to stockholders ÷ Adjusted total assets
= 100 × 10,127 ÷ 273,064 = 3.71%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. General Motors Co. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.