Williams-Sonoma Inc. (NYSE:WSM)

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

Williams-Sonoma Inc., effective income tax rate (EITR) reconciliation

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
Federal income taxes at the statutory rate	21.00%	21.00%	21.00%	21.00%	21.00%	21.00%
Re-measurement of deferred tax assets and liabilities	0.00%	0.00%	0.00%	0.00%	0.00%	-2.20%
Transition tax	0.00%	0.00%	0.00%	0.00%	0.00%	-0.60%
State income tax rate	4.40%	4.20%	4.10%	3.90%	2.90%	3.80%
Officer’s compensation under Sec.162(m)	0.90%	1.40%	2.00%	1.10%	1.00%	0.00%
Deferred true up	0.20%	0.10%	-0.10%	-0.60%	-1.30%	0.00%
Change in uncertain tax positions	-0.50%	0.30%	-0.50%	0.20%	0.50%	4.10%
Rate differential	-0.30%	-0.70%	-0.60%	-1.10%	-1.80%	-2.30%
Stock-based compensation	-0.30%	-1.70%	-2.90%	-0.20%	0.30%	0.00%
Credits	0.00%	-0.20%	-0.20%	-0.20%	-0.70%	-2.10%
Other	0.00%	0.40%	-0.40%	-0.20%	0.20%	0.60%
Effective tax rate	25.40%	24.80%	22.40%	23.90%	22.10%	22.30%

The effective income tax rate has demonstrated a general upward trajectory over the six-year period, rising from 22.30% in 2019 to a period high of 25.40% by January 28, 2024. While the federal statutory rate remained constant at 21.00% throughout the duration, the fluctuations in the effective rate were driven by changes in state tax obligations and various discrete tax adjustments.

State Income Tax Trends: A consistent increase in the state income tax rate is observed starting from 2020. After a low of 2.90% in 2020, the rate climbed steadily to 4.40% by 2024, contributing a direct upward pressure on the total effective tax rate.
Compensation-Based Tax Adjustments: Officer compensation under Section 162(m) consistently acted as a tax add-back from 2020 to 2024, peaking at 2.00% in 2022. This was partially offset by stock-based compensation, which provided substantial tax reductions in 2022 (-2.90%) and 2023 (-1.70%). However, the tax benefit from stock-based compensation significantly diminished to -0.30% by 2024.
Discrete Items and Tax Credits: Significant volatility was noted in the early period due to a 4.10% increase resulting from changes in uncertain tax positions in 2019. Tax credits provided a notable reduction in the effective rate in 2019 (-2.10%), but this benefit eroded over time, reaching -0.20% by 2023 and disappearing entirely by 2024.
Rate Differentials and True-ups: The rate differential has shown a narrowing trend, moving from -2.30% in 2019 to -0.30% in 2024. Additionally, deferred true-ups transitioned from a tax-reducing impact (-1.30% in 2020) to a tax-increasing impact (0.20% in 2024), further contributing to the rising effective tax rate.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

Williams-Sonoma Inc., components of deferred tax assets and liabilities

US$ in thousands

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
Operating lease liabilities	357,266)	359,001)	321,649)	319,599)	347,693)	—)
Merchandise inventories	37,828)	32,338)	23,513)	20,631)	22,311)	18,703)
Compensation	25,658)	18,960)	27,069)	20,852)	14,350)	11,251)
Gift cards	23,929)	24,632)	21,519)	19,345)	19,520)	14,345)
Accrued liabilities	20,178)	22,356)	17,919)	13,451)	8,440)	13,470)
Executive deferred compensation	11,061)	9,605)	10,476)	8,647)	7,543)	5,739)
Stock-based compensation	10,593)	14,308)	11,879)	9,926)	9,860)	14,281)
State taxes	7,492)	8,084)	7,362)	7,460)	7,546)	7,435)
Loyalty rewards	3,232)	3,734)	5,246)	9,609)	5,252)	—)
State net operating loss	1,153)	2,446)	2,552)	2,609)	3,443)	4,223)
Deferred rent	—)	—)	—)	—)	—)	18,942)
Operating lease right-of-use assets	(310,299)	(321,646)	(285,764)	(283,856)	(309,801)	—)
Property and equipment	(44,622)	(65,039)	(76,643)	(54,724)	(37,309)	(31,557)
Deferred lease incentives	(29,638)	(22,400)	(28,808)	(31,672)	(46,701)	(26,032)
Other	(5,003)	(4,756)	57)	(317)	(3,277)	(5,733)
Valuation allowance	(1,346)	(2,635)	(2,760)	(2,819)	(3,648)	(3,542)
Deferred tax assets (liabilities), net	107,482)	78,988)	55,266)	58,741)	45,222)	41,525)

The net deferred tax asset position has exhibited a consistent upward trajectory over the analyzed six-year period, increasing from 41.5 million dollars in February 2019 to 107.5 million dollars by January 2024. This growth reflects a substantial accumulation of future tax benefits relative to future tax liabilities.

Lease-Related Tax Components: A significant portion of the deferred tax balance is driven by the interplay between operating lease liabilities and right-of-use assets. Operating lease liabilities have remained substantial, ending the period at 357.3 million dollars, while the corresponding right-of-use assets presented a liability of 310.3 million dollars. The net effect of these two components remains a positive contributor to the overall deferred tax asset position.
Working Capital and Operational Assets: Deferred tax assets associated with merchandise inventories have seen significant growth, rising from 18.7 million dollars in 2019 to 37.8 million dollars in 2024. Similarly, gift card related assets increased from 14.3 million dollars to 23.9 million dollars over the same period, indicating an expansion in these operational areas that creates future tax deductions.
Compensation and Personnel Expenses: Compensation-related deferred tax assets experienced a peak in January 2022 at 27.1 million dollars before adjusting to 25.7 million dollars by January 2024. Stock-based compensation has remained more volatile, fluctuating between a high of 14.3 million dollars in 2023 and a low of 9.9 million dollars in 2021.
Fixed Assets and Lease Incentives: Deferred tax liabilities stemming from property and equipment reached a peak of 76.6 million dollars in January 2022 before decreasing to 44.6 million dollars by January 2024. Deferred lease incentives have also acted as a consistent liability, fluctuating between 22.4 million dollars and 46.7 million dollars across the analyzed years.
Tax Realizability and Net Operating Losses: The valuation allowance has steadily declined from 3.5 million dollars in 2019 to 1.3 million dollars in 2024, suggesting increased confidence in the recoverability of the deferred tax assets. Simultaneously, state net operating losses have been progressively utilized, decreasing from 4.2 million dollars to 1.2 million dollars over the six-year duration.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

Williams-Sonoma Inc., deferred tax assets and liabilities, classification

US$ in thousands

		Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
	Deferred tax assets	110,656)	81,389)	56,585)	61,854)	47,977)	44,055)
	Deferred tax liabilities	3,174)	2,401)	1,319)	3,113)	2,755)	2,530)

The financial data indicates a substantial growth trajectory in deferred tax assets coupled with relatively stable, though fluctuating, deferred tax liabilities over the six-year period ending January 28, 2024. A consistent expansion of the net deferred tax asset position is evident, reflecting a significant increase in potential future tax benefits.

Deferred Tax Assets Trend: Deferred tax assets experienced a marked increase from 44,055 thousand USD in February 2019 to 110,656 thousand USD in January 2024. While a moderate decline was observed in January 2022, the subsequent two years were characterized by accelerated growth, with the balance increasing by approximately 36% in the final reporting year alone.
Deferred Tax Liabilities Profile: Deferred tax liabilities remained consistently low relative to assets throughout the analyzed period. The balance fluctuated between a high of 3,174 thousand USD in January 2024 and a low of 1,319 thousand USD in January 2022. Unlike the asset accounts, liabilities did not exhibit a sustained upward trend, maintaining a narrow range of volatility.
Net Deferred Tax Position: The spread between deferred tax assets and liabilities has widened significantly over the reporting period. In February 2019, the net deferred tax asset position was 41,525 thousand USD; by January 2024, this figure expanded to 107,482 thousand USD. This progression indicates a strengthened capacity to offset future taxable income.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Williams-Sonoma Inc., Financial Data: Reported vs. Adjusted

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

Williams-Sonoma Inc., adjustments to financial statements

US$ in thousands

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
Adjustment to Total Assets
Total assets (as reported)	5,273,548)	4,663,016)	4,625,620)	4,661,424)	4,054,042)	2,812,844)
Less: Noncurrent deferred tax assets, net	110,656)	81,389)	56,585)	61,854)	47,977)	44,055)
Total assets (adjusted)	5,162,892)	4,581,627)	4,569,035)	4,599,570)	4,006,065)	2,768,789)
Adjustment to Total Liabilities
Total liabilities (as reported)	3,145,687)	2,961,965)	2,961,413)	3,010,239)	2,818,182)	1,657,130)
Less: Noncurrent deferred tax liabilities, net	3,174)	2,401)	1,319)	3,113)	2,755)	2,530)
Total liabilities (adjusted)	3,142,513)	2,959,564)	2,960,094)	3,007,126)	2,815,427)	1,654,600)
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported)	2,127,861)	1,701,051)	1,664,207)	1,651,185)	1,235,860)	1,155,714)
Less: Net deferred tax assets (liabilities)	107,482)	78,988)	55,266)	58,741)	45,222)	41,525)
Stockholders’ equity (adjusted)	2,020,379)	1,622,063)	1,608,941)	1,592,444)	1,190,638)	1,114,189)
Adjustment to Net Earnings
Net earnings (as reported)	949,762)	1,127,904)	1,126,337)	680,714)	356,062)	333,684)
Add: Deferred income tax expense (benefit)	(29,085)	(23,823)	2,535)	(13,061)	(2,557)	23,639)
Net earnings (adjusted)	920,677)	1,104,081)	1,128,872)	667,653)	353,505)	357,323)

The removal of deferred taxes from the financial statements reveals a consistent divergence between reported and adjusted balances across the six-year period from 2019 to 2024. This adjustment primarily impacts the balance sheet by reducing total assets and stockholders' equity, while the effect on net earnings varies in direction and magnitude year-over-year.

Impact on Asset Base: A persistent gap exists between reported and adjusted total assets, with reported values consistently exceeding adjusted values. This difference has expanded over time, growing from approximately 44 million US dollars in 2019 to over 110 million US dollars by 2024. This trend indicates an increasing accumulation of deferred tax assets relative to the total asset base.
Impact on Liabilities and Equity: The adjustment to total liabilities is minimal and remains relatively stable, with reported liabilities consistently slightly higher than adjusted liabilities. In contrast, the impact on stockholders' equity mirrors the trend observed in assets. The gap between reported and adjusted equity has widened significantly, increasing from 41.5 million US dollars in 2019 to 107.5 million US dollars in 2024, reflecting the net effect of deferred tax removals on the company's book value.
Analysis of Net Earnings Variability: The effect of removing deferred taxes on net earnings does not follow a linear pattern. In 2019 and 2022, adjusted net earnings were higher than reported earnings, suggesting that deferred tax adjustments had a negative impact on reported profitability in those years. Conversely, from 2020 to 2021 and 2023 to 2024, reported net earnings exceeded adjusted earnings. The most significant divergence occurred in 2024, where reported earnings were approximately 29.1 million US dollars higher than adjusted earnings.
Overall Financial Trajectory: Despite the adjustments for deferred taxes, the broader financial trend shows substantial growth. Total assets increased from 2.8 billion US dollars in 2019 to 5.3 billion US dollars in 2024. Net earnings experienced a sharp increase, peaking in the 2022-2023 period before a moderate decline in 2024, while stockholders' equity maintained a steady upward trajectory throughout the analysis period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Williams-Sonoma Inc., Financial Ratios: Reported vs. Adjusted

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

Williams-Sonoma Inc., adjusted financial ratios

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
Net Profit Margin
Reported net profit margin	12.25%	13.00%	13.66%	10.04%	6.04%	5.88%
Adjusted net profit margin	11.88%	12.73%	13.69%	9.84%	5.99%	6.30%
Total Asset Turnover
Reported total asset turnover	1.47	1.86	1.78	1.46	1.45	2.02
Adjusted total asset turnover	1.50	1.89	1.80	1.47	1.47	2.05
Financial Leverage
Reported financial leverage	2.48	2.74	2.78	2.82	3.28	2.43
Adjusted financial leverage	2.56	2.82	2.84	2.89	3.36	2.49
Return on Equity (ROE)
Reported ROE	44.63%	66.31%	67.68%	41.23%	28.81%	28.87%
Adjusted ROE	45.57%	68.07%	70.16%	41.93%	29.69%	32.07%
Return on Assets (ROA)
Reported ROA	18.01%	24.19%	24.35%	14.60%	8.78%	11.86%
Adjusted ROA	17.83%	24.10%	24.71%	14.52%	8.82%	12.91%

An analysis of the financial performance between February 2019 and January 2024 reveals a significant expansion in profitability and returns, peaking in the 2022 and 2023 fiscal years before experiencing a moderate correction. The removal of deferred taxes consistently alters the financial ratios, generally amplifying the perceived financial leverage and return on equity.

Profitability Margins: The reported net profit margin exhibited a strong upward trajectory, rising from 5.88% in 2019 to a peak of 13.66% in 2022, before settling at 12.25% in 2024. Adjusted margins closely mirror this trend, although the adjustment for deferred taxes resulted in a slightly lower margin in the most recent periods (11.88% in 2024 compared to 12.25% reported), suggesting a varying impact of tax adjustments on bottom-line profitability over time.
Asset Efficiency and Utilization: Total asset turnover showed a decline from 2019 levels (2.02) to a low in 2020 (1.45), followed by a recovery peak in 2023 (1.86) and a subsequent decline to 1.47 by 2024. The variance between reported and adjusted asset turnover is minimal, indicating that the removal of deferred taxes has negligible impact on the measurement of asset efficiency.
Financial Leverage: Financial leverage increased sharply from 2.43 in 2019 to a peak of 3.28 in 2020, before gradually trending downward to 2.48 by 2024. Adjusted financial leverage is consistently higher than reported leverage across all periods, peaking at 3.36 in 2020. This indicates that deferred tax items contribute to a higher reported equity base, and their removal results in a higher calculated leverage ratio.
Return on Equity (ROE) and Return on Assets (ROA): ROE experienced the most dramatic growth, with reported values climbing from 28.87% in 2019 to a peak of 67.68% in 2022. Adjusted ROE consistently exceeded reported ROE, reaching a peak of 70.16% in 2022, which highlights the magnifying effect of deferred tax removal on equity returns. Similarly, ROA peaked in 2022 at 24.35% (reported) and 24.71% (adjusted), reflecting a period of peak asset productivity that normalized to 18.01% (reported) by 2024.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net earnings	949,762)	1,127,904)	1,126,337)	680,714)	356,062)	333,684)
Net revenues	7,750,652)	8,674,417)	8,245,936)	6,783,189)	5,898,008)	5,671,593)
Profitability Ratio
Net profit margin¹	12.25%	13.00%	13.66%	10.04%	6.04%	5.88%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net earnings	920,677)	1,104,081)	1,128,872)	667,653)	353,505)	357,323)
Net revenues	7,750,652)	8,674,417)	8,245,936)	6,783,189)	5,898,008)	5,671,593)
Profitability Ratio
Adjusted net profit margin²	11.88%	12.73%	13.69%	9.84%	5.99%	6.30%

2024 Calculations

¹ Net profit margin = 100 × Net earnings ÷ Net revenues
= 100 × 949,762 ÷ 7,750,652 = 12.25%

² Adjusted net profit margin = 100 × Adjusted net earnings ÷ Net revenues
= 100 × 920,677 ÷ 7,750,652 = 11.88%

The financial performance across the observed period is characterized by a significant surge in profitability and margin expansion between 2019 and 2022, followed by a moderate contraction through 2024. Net earnings, both reported and adjusted, experienced substantial growth, peaking in the 2022 and 2023 fiscal periods before declining in the most recent year.

Net Earnings Trajectory: Reported net earnings grew from 333,684 thousand USD in February 2019 to a peak of 1,127,904 thousand USD in January 2023. A similar trajectory is observed in adjusted net earnings, which rose from 357,323 thousand USD in 2019 to 1,128,872 thousand USD in 2022. However, a downturn occurred by January 2024, where adjusted net earnings decreased to 920,677 thousand USD.
Adjusted Net Profit Margin Analysis: The adjusted net profit margin exhibited a strong upward trend for the first four years of the period, increasing from 6.30% in 2019 to a peak of 13.69% in January 2022. This represents more than a doubling of the margin efficiency. Following this peak, a downward trend emerged, with the margin receding to 12.73% in 2023 and further to 11.88% by January 2024.
Comparison of Reported and Adjusted Metrics: The variance between reported and adjusted net profit margins remained relatively narrow throughout the period. In January 2022, the figures were nearly identical at 13.66% and 13.69%, respectively. By January 2024, a reversal occurred where the reported net profit margin (12.25%) exceeded the adjusted net profit margin (11.88%), suggesting a shift in the nature of the adjustments applied to the earnings.

Overall, the data indicates a period of exceptional growth and operational efficiency that peaked in 2022, followed by a gradual normalization of profit margins and a reduction in absolute net earnings in the final fiscal year.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net revenues	7,750,652)	8,674,417)	8,245,936)	6,783,189)	5,898,008)	5,671,593)
Total assets	5,273,548)	4,663,016)	4,625,620)	4,661,424)	4,054,042)	2,812,844)
Activity Ratio
Total asset turnover¹	1.47	1.86	1.78	1.46	1.45	2.02
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Net revenues	7,750,652)	8,674,417)	8,245,936)	6,783,189)	5,898,008)	5,671,593)
Adjusted total assets	5,162,892)	4,581,627)	4,569,035)	4,599,570)	4,006,065)	2,768,789)
Activity Ratio
Adjusted total asset turnover²	1.50	1.89	1.80	1.47	1.47	2.05

2024 Calculations

¹ Total asset turnover = Net revenues ÷ Total assets
= 7,750,652 ÷ 5,273,548 = 1.47

² Adjusted total asset turnover = Net revenues ÷ Adjusted total assets
= 7,750,652 ÷ 5,162,892 = 1.50

A comprehensive analysis of asset utilization reveals a period of significant balance sheet expansion accompanied by fluctuating operational efficiency. Total adjusted assets grew from 2,768,789 thousand US dollars in February 2019 to 5,162,892 thousand US dollars by January 2024, representing a substantial increase in the company's resource base.

Adjusted Total Asset Turnover Trends: The adjusted total asset turnover ratio exhibited significant volatility over the six-year period. After a peak of 2.05 in 2019, the ratio declined sharply to 1.47 in 2020 and remained stagnant at that level through 2021. A recovery phase followed, with the ratio climbing to 1.80 in 2022 and reaching 1.89 in 2023, before experiencing a notable decrease to 1.50 in 2024.
Comparison of Reported and Adjusted Metrics: A consistent variance is observed between reported and adjusted figures. Adjusted total assets are marginally lower than reported total assets across all periods, while adjusted total asset turnover ratios are consistently higher than their reported counterparts. This indicates that the adjustments remove specific asset components that do not contribute directly to revenue generation, thereby presenting a more optimized view of asset efficiency.
Asset Base and Efficiency Correlation: The expansion of the asset base did not correlate linearly with efficiency. While assets increased nearly two-fold from 2019 to 2024, the turnover ratio ended the period significantly lower than its 2019 starting point. The peak efficiency in 2023 suggests an optimal alignment of assets and revenue during that fiscal year, whereas the 2024 decline indicates a decrease in the revenue generated per dollar of adjusted assets.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
As Reported
Selected Financial Data (US$ in thousands)
Total assets	5,273,548)	4,663,016)	4,625,620)	4,661,424)	4,054,042)	2,812,844)
Stockholders’ equity	2,127,861)	1,701,051)	1,664,207)	1,651,185)	1,235,860)	1,155,714)
Solvency Ratio
Financial leverage¹	2.48	2.74	2.78	2.82	3.28	2.43
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted total assets	5,162,892)	4,581,627)	4,569,035)	4,599,570)	4,006,065)	2,768,789)
Adjusted stockholders’ equity	2,020,379)	1,622,063)	1,608,941)	1,592,444)	1,190,638)	1,114,189)
Solvency Ratio
Adjusted financial leverage²	2.56	2.82	2.84	2.89	3.36	2.49

2024 Calculations

¹ Financial leverage = Total assets ÷ Stockholders’ equity
= 5,273,548 ÷ 2,127,861 = 2.48

² Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 5,162,892 ÷ 2,020,379 = 2.56

A sustained expansion of the balance sheet is evident from February 2019 through January 2024, characterized by significant growth in both total assets and stockholders' equity. This growth has been accompanied by a fluctuating leverage profile that peaked in 2020 before entering a period of gradual deleveraging.

Asset and Equity Growth: Reported total assets increased from US$ 2,812,844 thousand in 2019 to US$ 5,273,548 thousand in 2024. In parallel, reported stockholders' equity rose from US$ 1,155,714 thousand to US$ 2,127,861 thousand. The adjusted values for both assets and equity follow an identical upward trajectory, maintaining a consistent proportional relationship with the reported figures.
Financial Leverage Trajectory: A significant spike in financial leverage occurred in February 2020, where the adjusted financial leverage ratio reached its peak of 3.36. Subsequent years show a steady decline in this ratio, descending to 2.89 in 2021, 2.84 in 2022, 2.82 in 2023, and finally 2.56 in 2024. This downward trend indicates a strategic shift toward a more equity-heavy capital structure and a reduction in financial risk over the latter half of the period.
Impact of Financial Adjustments: The adjusted financial leverage ratio is consistently higher than the reported financial leverage ratio across all observed periods. For instance, in January 2024, the adjusted leverage stood at 2.56 compared to the reported 2.48. This disparity suggests that the adjustments applied to the assets and equity accounts serve to slightly increase the perceived leverage of the organization, though the gap between reported and adjusted metrics remains relatively stable over time.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net earnings	949,762)	1,127,904)	1,126,337)	680,714)	356,062)	333,684)
Stockholders’ equity	2,127,861)	1,701,051)	1,664,207)	1,651,185)	1,235,860)	1,155,714)
Profitability Ratio
ROE¹	44.63%	66.31%	67.68%	41.23%	28.81%	28.87%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net earnings	920,677)	1,104,081)	1,128,872)	667,653)	353,505)	357,323)
Adjusted stockholders’ equity	2,020,379)	1,622,063)	1,608,941)	1,592,444)	1,190,638)	1,114,189)
Profitability Ratio
Adjusted ROE²	45.57%	68.07%	70.16%	41.93%	29.69%	32.07%

2024 Calculations

¹ ROE = 100 × Net earnings ÷ Stockholders’ equity
= 100 × 949,762 ÷ 2,127,861 = 44.63%

² Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted stockholders’ equity
= 100 × 920,677 ÷ 2,020,379 = 45.57%

The financial performance from February 2019 to January 2024 demonstrates a period of significant expansion in both net earnings and stockholders' equity, characterized by a sharp increase in profitability efficiency that peaked between 2022 and 2023 before undergoing a correction in 2024.

Net Earnings Trends: Adjusted net earnings exhibited a substantial upward trajectory, increasing from 357.3 million US dollars in 2019 to a peak of 1.128 billion US dollars in 2022. While earnings remained high in 2023 at 1.104 billion US dollars, a contraction is observed in the final period, with adjusted net earnings decreasing to 920.7 million US dollars by January 2024.
Stockholders' Equity Expansion: A consistent growth pattern is observed in adjusted stockholders' equity, which rose steadily from 1.114 billion US dollars in 2019 to 2.020 billion US dollars in 2024. This persistent increase suggests a strengthening of the balance sheet through the accumulation of retained earnings or other capital contributions over the six-year period.
Adjusted Return on Equity (ROE) Analysis: Adjusted ROE experienced a period of rapid acceleration, climbing from 32.07% in 2019 to a peak of 70.16% in 2022. This indicates a period of exceptional efficiency in generating profit from shareholders' investments. This trend plateaued slightly in 2023 at 68.07% before declining to 45.57% in 2024, reflecting a normalization of returns following the peak years.
Reported versus Adjusted Metrics: Adjusted ROE consistently remained higher than reported ROE in five of the six years analyzed. The divergence was most pronounced in 2019 and 2022, suggesting that non-recurring items or specific tax adjustments negatively impacted reported earnings relative to the adjusted figures. The narrowest gap occurred in 2020, where reported and adjusted ROE converged at 28.81% and 29.69%, respectively.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).

	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021	Feb 2, 2020	Feb 3, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net earnings	949,762)	1,127,904)	1,126,337)	680,714)	356,062)	333,684)
Total assets	5,273,548)	4,663,016)	4,625,620)	4,661,424)	4,054,042)	2,812,844)
Profitability Ratio
ROA¹	18.01%	24.19%	24.35%	14.60%	8.78%	11.86%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net earnings	920,677)	1,104,081)	1,128,872)	667,653)	353,505)	357,323)
Adjusted total assets	5,162,892)	4,581,627)	4,569,035)	4,599,570)	4,006,065)	2,768,789)
Profitability Ratio
Adjusted ROA²	17.83%	24.10%	24.71%	14.52%	8.82%	12.91%

2024 Calculations

¹ ROA = 100 × Net earnings ÷ Total assets
= 100 × 949,762 ÷ 5,273,548 = 18.01%

² Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × 920,677 ÷ 5,162,892 = 17.83%

The financial performance over the analyzed period is characterized by a significant surge in profitability between 2020 and 2022, followed by a moderate contraction in the most recent fiscal year. While the asset base expanded steadily throughout the six-year period, net earnings experienced more volatile growth, leading to substantial fluctuations in asset utilization efficiency.

Net Earnings Trends: Both reported and adjusted net earnings showed a strong upward trajectory from 2020, with reported earnings increasing from US$ 356.1 million in 2020 to a peak of US$ 1.13 billion in 2023. A decline is observed in the final period, with reported net earnings falling to US$ 949.8 million. Adjusted net earnings closely mirror this trend, though they peaked slightly earlier in 2022 at US$ 1.13 billion.
Asset Base Evolution: Total assets grew consistently from US$ 2.81 billion in 2019 to US$ 5.27 billion in 2024. The most pronounced increase occurred between 2019 and 2020, where reported assets grew by approximately 44%. Following this initial jump, asset growth remained relatively stable, with a gradual climb through 2024.
Adjusted Return on Assets (ROA) Analysis: The Adjusted ROA demonstrates a cyclical pattern of efficiency. After a dip to 8.82% in 2020, the ratio climbed sharply to a peak of 24.71% in 2022, indicating a period where earnings growth far outpaced asset expansion. This efficiency peaked and remained stable through 2023 at 24.10%, before correcting to 17.83% in 2024. The narrow variance between reported and adjusted ROA across all periods indicates that adjustments to earnings and assets do not fundamentally alter the company's perceived operational efficiency.

AI Ask an analyst for more