Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

International Business Machines Corp., adjustment to net income attributable to IBM

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income attributable to IBM (as reported) 6,023 7,502 1,639 5,743 5,590
Add: Net changes related to available-for-sale securities, net of tax amount 1 (1)
Net income attributable to IBM (adjusted) 6,024 7,502 1,638 5,743 5,590

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).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

International Business Machines Corp., adjusted profitability ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 9.60% 12.13% 2.71% 10.01% 7.59%
Adjusted net profit margin 9.60% 12.13% 2.71% 10.01% 7.59%
Return on Equity (ROE)
Reported ROE 22.06% 33.29% 7.47% 30.38% 27.14%
Adjusted ROE 22.06% 33.29% 7.46% 30.38% 27.14%
Return on Assets (ROA)
Reported ROA 4.39% 5.55% 1.29% 4.35% 3.58%
Adjusted ROA 4.39% 5.55% 1.29% 4.35% 3.58%

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).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. International Business Machines Corp. adjusted net profit margin ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. International Business Machines Corp. adjusted ROE improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. International Business Machines Corp. adjusted ROA improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

International Business Machines Corp., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

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 IBM 6,023 7,502 1,639 5,743 5,590
Revenue 62,753 61,860 60,530 57,350 73,620
Profitability Ratio
Net profit margin1 9.60% 12.13% 2.71% 10.01% 7.59%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 6,024 7,502 1,638 5,743 5,590
Revenue 62,753 61,860 60,530 57,350 73,620
Profitability Ratio
Adjusted net profit margin2 9.60% 12.13% 2.71% 10.01% 7.59%

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 Net profit margin = 100 × Net income attributable to IBM ÷ Revenue
= 100 × 6,023 ÷ 62,753 = 9.60%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to IBM ÷ Revenue
= 100 × 6,024 ÷ 62,753 = 9.60%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. International Business Machines Corp. adjusted net profit margin ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Return on Equity (ROE)

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 IBM 6,023 7,502 1,639 5,743 5,590
Total IBM stockholders’ equity 27,307 22,533 21,944 18,901 20,597
Profitability Ratio
ROE1 22.06% 33.29% 7.47% 30.38% 27.14%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 6,024 7,502 1,638 5,743 5,590
Total IBM stockholders’ equity 27,307 22,533 21,944 18,901 20,597
Profitability Ratio
Adjusted ROE2 22.06% 33.29% 7.46% 30.38% 27.14%

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 ROE = 100 × Net income attributable to IBM ÷ Total IBM stockholders’ equity
= 100 × 6,023 ÷ 27,307 = 22.06%

2 Adjusted ROE = 100 × Adjusted net income attributable to IBM ÷ Total IBM stockholders’ equity
= 100 × 6,024 ÷ 27,307 = 22.06%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. International Business Machines Corp. adjusted ROE improved from 2022 to 2023 but then slightly deteriorated 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 IBM 6,023 7,502 1,639 5,743 5,590
Total assets 137,175 135,241 127,243 132,001 155,971
Profitability Ratio
ROA1 4.39% 5.55% 1.29% 4.35% 3.58%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 6,024 7,502 1,638 5,743 5,590
Total assets 137,175 135,241 127,243 132,001 155,971
Profitability Ratio
Adjusted ROA2 4.39% 5.55% 1.29% 4.35% 3.58%

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 IBM ÷ Total assets
= 100 × 6,023 ÷ 137,175 = 4.39%

2 Adjusted ROA = 100 × Adjusted net income attributable to IBM ÷ Total assets
= 100 × 6,024 ÷ 137,175 = 4.39%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. International Business Machines Corp. adjusted ROA improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.