Stock Analysis on Net

General Motors Co. (NYSE:GM)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

General Motors Co., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 108,545 101,618 100,451 82,103 80,924
Adjustments
Add: Allowance 313 298 260 192 224
After Adjustment
Adjusted current assets 108,858 101,916 100,711 82,295 81,148

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).


Adjustments to Total Assets

General Motors Co., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets 279,761 273,064 264,037 244,718 235,194
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance 313 298 260 192 224
Less: Deferred tax assets2 21,254 22,339 20,539 21,152 24,136
After Adjustment
Adjusted total assets 258,820 251,023 243,758 223,758 211,282

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

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

General Motors Co., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities 96,265 94,445 91,173 74,408 79,910
Adjustments
Less: Current deferred revenue 3,371 2,802 2,489 2,461 3,132
Less: Current product warranty and related liabilities 4,555 3,285 3,042 3,769 3,048
After Adjustment
Adjusted current liabilities 88,339 88,358 85,642 68,178 73,730

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).


Adjustments to Total Liabilities

General Motors Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 214,171 204,757 191,752 178,903 185,517
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 635 688 707 841 654
Less: Deferred revenue 9,311 7,821 6,041 5,471 5,847
Less: Product warranty and related liabilities 10,571 9,295 8,530 9,774 8,242
Less: Reserves related to restructuring and other initiatives 1,243 779 520 285 352
After Adjustment
Adjusted total liabilities 192,411 186,174 175,954 162,532 170,422

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

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

General Motors Co., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Stockholders’ equity 63,072 64,286 67,792 59,744 45,030
Adjustments
Less: Net deferred tax assets (liabilities)1 20,619 21,651 19,832 20,311 23,482
Add: Allowance 313 298 260 192 224
Add: Deferred revenue 9,311 7,821 6,041 5,471 5,847
Add: Product warranty and related liabilities 10,571 9,295 8,530 9,774 8,242
Add: Reserves related to restructuring and other initiatives 1,243 779 520 285 352
Add: Noncontrolling interest, Cruise stock incentive awards 118 358
Add: Noncontrolling interests 2,518 3,903 4,135 6,071 4,647
After Adjustment
Adjusted total equity 66,409 64,849 67,804 61,226 40,860

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 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

General Motors Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Short-term debt and current portion of long-term debt 39,432 38,968 38,778 33,720 36,913
Long-term debt, excluding current portion 90,300 82,773 75,921 75,659 72,981
Total reported debt 129,732 121,741 114,699 109,379 109,894
Stockholders’ equity 63,072 64,286 67,792 59,744 45,030
Total reported capital 192,804 186,027 182,491 169,123 154,924
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accrued liabilities)2 254 264 247 204 209
Add: Non-current operating lease liabilities3 961 907 967 1,012 969
Adjusted total debt 130,947 122,912 115,913 110,595 111,072
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 20,619 21,651 19,832 20,311 23,482
Add: Allowance 313 298 260 192 224
Add: Deferred revenue 9,311 7,821 6,041 5,471 5,847
Add: Product warranty and related liabilities 10,571 9,295 8,530 9,774 8,242
Add: Reserves related to restructuring and other initiatives 1,243 779 520 285 352
Add: Noncontrolling interest, Cruise stock incentive awards 118 358
Add: Noncontrolling interests 2,518 3,903 4,135 6,071 4,647
Adjusted total equity 66,409 64,849 67,804 61,226 40,860
After Adjustment
Adjusted total capital 197,356 187,761 183,717 171,821 151,932

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

2 Current operating lease liabilities (included in Accrued liabilities). See details »

3 Non-current operating lease liabilities. See details »

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


Adjustments to Revenues

General Motors Co., adjusted automotive net sales and revenue

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Automotive net sales and revenue 171,606 157,658 143,975 113,590 108,673
Adjustment
Add: Increase (decrease) in deferred revenue 1,490 1,780 570 (376) (349)
After Adjustment
Adjusted automotive net sales and revenue 173,096 159,438 144,545 113,214 108,324

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).


Adjustments to Reported Income

General Motors Co., adjusted net income attributable to stockholders

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income attributable to stockholders 6,008 10,127 9,934 10,019 6,427
Adjustments
Add: Deferred income tax expense (benefit)1 1,368 (1,041) 425 2,214 925
Add: Increase (decrease) in allowance 15 38 68 (32) 23
Add: Increase (decrease) in deferred revenue 1,490 1,780 570 (376) (349)
Add: Increase (decrease) in product warranty and related liabilities 1,276 765 (1,244) 1,532 444
Add: Increase (decrease) in reserves related to restructuring and other initiatives 464 259 235 (67) (212)
Add: Other comprehensive income (loss), net of tax (1,137) (2,355) 1,337 4,206 (2,318)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (176) (296) (258) (87) (92)
After Adjustment
Adjusted net income 9,308 9,277 11,067 17,409 4,848

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 Deferred income tax expense (benefit). See details »