Stock Analysis on Net

McDonald’s Corp. (NYSE:MCD)

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

McDonald’s Corp., 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) 55,182 56,147 50,436 53,854 52,627
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 55,182 56,147 50,436 53,854 52,627
Adjustment to Total Debt
Total debt (as reported) 40,205 40,921 37,225 35,623 37,440
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liability 625 643 640 706 702
Add: Long-term operating lease liability 11,118 11,528 10,834 13,021 13,321
Total debt (adjusted) 51,948 53,091 48,699 49,349 51,463

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.


McDonald’s Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

McDonald’s Corp., 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 0.47 0.45 0.46 0.43 0.36
Adjusted total asset turnover 0.47 0.45 0.46 0.43 0.36
Debt to Equity2
Reported debt to equity
Adjusted debt to equity
Return on Assets3 (ROA)
Reported ROA 14.90% 15.08% 12.25% 14.01% 8.99%
Adjusted ROA 14.90% 15.08% 12.25% 14.01% 8.99%

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. McDonald’s Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. McDonald’s Corp. adjusted ROA improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

McDonald’s Corp., 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)
Revenues 25,920 25,494 23,183 23,223 19,208
Total assets 55,182 56,147 50,436 53,854 52,627
Activity Ratio
Total asset turnover1 0.47 0.45 0.46 0.43 0.36
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 25,920 25,494 23,183 23,223 19,208
Adjusted total assets 55,182 56,147 50,436 53,854 52,627
Activity Ratio
Adjusted total asset turnover2 0.47 0.45 0.46 0.43 0.36

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 = Revenues ÷ Total assets
= 25,920 ÷ 55,182 = 0.47

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 25,920 ÷ 55,182 = 0.47

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. McDonald’s Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

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 40,205 40,921 37,225 35,623 37,440
Shareholders’ equity (deficit) (3,797) (4,707) (6,003) (4,601) (7,825)
Solvency Ratio
Debt to equity1
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 51,948 53,091 48,699 49,349 51,463
Shareholders’ equity (deficit) (3,797) (4,707) (6,003) (4,601) (7,825)
Solvency Ratio
Adjusted debt to equity2

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 ÷ Shareholders’ equity (deficit)
= 40,205 ÷ -3,797 =

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity (deficit)
= 51,948 ÷ -3,797 =


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 8,223 8,469 6,177 7,545 4,731
Total assets 55,182 56,147 50,436 53,854 52,627
Profitability Ratio
ROA1 14.90% 15.08% 12.25% 14.01% 8.99%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 8,223 8,469 6,177 7,545 4,731
Adjusted total assets 55,182 56,147 50,436 53,854 52,627
Profitability Ratio
Adjusted ROA2 14.90% 15.08% 12.25% 14.01% 8.99%

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 ÷ Total assets
= 100 × 8,223 ÷ 55,182 = 14.90%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 8,223 ÷ 55,182 = 14.90%

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