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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 279,761 273,064 264,037 244,718 235,194
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 279,761 273,064 264,037 244,718 235,194
Adjustment to Total Debt
Total debt (as reported) 129,732 121,741 114,699 109,379 109,894
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (included in Accrued liabilities) 254 264 247 204 209
Add: Non-current operating lease liabilities 961 907 967 1,012 969
Total debt (adjusted) 130,947 122,912 115,913 110,595 111,072

Based on: 10-K (reporting date: 2024-12-31), 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).

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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Total Asset Turnover1
Reported total asset turnover 0.61 0.58 0.55 0.46 0.46
Adjusted total asset turnover 0.61 0.58 0.55 0.46 0.46
Debt to Equity2
Reported debt to equity 2.06 1.89 1.69 1.83 2.44
Adjusted debt to equity 2.08 1.91 1.71 1.85 2.47
Return on Assets3 (ROA)
Reported ROA 2.15% 3.71% 3.76% 4.09% 2.73%
Adjusted ROA 2.15% 3.71% 3.76% 4.09% 2.73%

Based on: 10-K (reporting date: 2024-12-31), 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).

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 2022 to 2023 and from 2023 to 2024.
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 deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. General Motors Co. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

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


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Automotive net sales and revenue 171,606 157,658 143,975 113,590 108,673
Total assets 279,761 273,064 264,037 244,718 235,194
Activity Ratio
Total asset turnover1 0.61 0.58 0.55 0.46 0.46
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Automotive net sales and revenue 171,606 157,658 143,975 113,590 108,673
Adjusted total assets 279,761 273,064 264,037 244,718 235,194
Activity Ratio
Adjusted total asset turnover2 0.61 0.58 0.55 0.46 0.46

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Total asset turnover = Automotive net sales and revenue ÷ Total assets
= 171,606 ÷ 279,761 = 0.61

2 Adjusted total asset turnover = Automotive net sales and revenue ÷ Adjusted total assets
= 171,606 ÷ 279,761 = 0.61

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 2022 to 2023 and from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 129,732 121,741 114,699 109,379 109,894
Stockholders’ equity 63,072 64,286 67,792 59,744 45,030
Solvency Ratio
Debt to equity1 2.06 1.89 1.69 1.83 2.44
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 130,947 122,912 115,913 110,595 111,072
Stockholders’ equity 63,072 64,286 67,792 59,744 45,030
Solvency Ratio
Adjusted debt to equity2 2.08 1.91 1.71 1.85 2.47

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 129,732 ÷ 63,072 = 2.06

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 130,947 ÷ 63,072 = 2.08

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 deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to stockholders 6,008 10,127 9,934 10,019 6,427
Total assets 279,761 273,064 264,037 244,718 235,194
Profitability Ratio
ROA1 2.15% 3.71% 3.76% 4.09% 2.73%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to stockholders 6,008 10,127 9,934 10,019 6,427
Adjusted total assets 279,761 273,064 264,037 244,718 235,194
Profitability Ratio
Adjusted ROA2 2.15% 3.71% 3.76% 4.09% 2.73%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROA = 100 × Net income attributable to stockholders ÷ Total assets
= 100 × 6,008 ÷ 279,761 = 2.15%

2 Adjusted ROA = 100 × Net income attributable to stockholders ÷ Adjusted total assets
= 100 × 6,008 ÷ 279,761 = 2.15%

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 2022 to 2023 and from 2023 to 2024.