Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Intuit Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Federal 984 970 253 399 372 271
State 202 208 93 121 79 67
Foreign 36 86 31 17 21 14
Current 1,222 1,264 377 537 472 352
Federal (523) (559) 85 (33) (47) (23)
State (97) (99) 18 (11) (47) (4)
Foreign (15) (1) (4) 1 (6) (1)
Deferred (635) (659) 99 (43) (100) (28)
Provision for income taxes 587 605 476 494 372 324

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Intuit Inc. current increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Intuit Inc. deferred decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Intuit Inc. provision for income taxes increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Effective Income Tax Rate (EITR)

Intuit Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
U.S. federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
Annual effective tax rate 16.54% 20.24% 18.73% 19.33% 16.92% 17.22%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

Item Description The company
Annual effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Intuit Inc. annual effective tax rate increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Components of Deferred Tax Assets and Liabilities

Intuit Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Accruals and reserves not currently deductible 47 31 84 48 23 13
Capitalized research and development 1,321 667
Operating lease liabilities 137 153 168 113 64
Accrued and deferred compensation 132 90 84 132 112 48
Loss and tax credit carryforwards 204 256 224 282 114 117
Intangible assets 25 33 26
Share-based compensation 117 94 97 59 44 47
Other, net 20 27 23 16 13 11
Gross deferred tax assets 1,978 1,318 705 683 396 236
Valuation allowance (227) (235) (244) (205) (132) (107)
Deferred tax assets 1,751 1,083 461 478 264 129
Operating lease right-of-use assets (105) (128) (149) (96) (55)
Intangibles (864) (840) (868) (844) (45) (71)
Property and equipment (38) (8) (9) (10) (22) (20)
Other, net (49) (47) (43) (45) (79) (74)
Deferred tax liabilities (1,056) (1,023) (1,069) (995) (201) (165)
Net deferred tax assets (liabilities) 695 60 (608) (517) 63 (36)

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Intuit Inc. gross deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Intuit Inc. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Intuit Inc. net deferred tax assets (liabilities) increased from 2022 to 2023 and from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

Intuit Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Long-term deferred income tax assets 698 64 11 8 65 1
Long-term deferred income tax liabilities (included in Other long-term obligations) 3 4 619 525 2 37

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

Item Description The company
Long-term deferred income tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Intuit Inc. long-term deferred income tax assets increased from 2022 to 2023 and from 2023 to 2024.
Long-term deferred income tax liabilities (included in Other long-term obligations) Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Intuit Inc. long-term deferred income tax liabilities (included in Other long-term obligations) decreased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Intuit Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Adjustment to Total Assets
Total assets (as reported) 32,132 27,780 27,734 15,516 10,931 6,283
Less: Noncurrent deferred tax assets, net 698 64 11 8 65 1
Total assets (adjusted) 31,434 27,716 27,723 15,508 10,866 6,282
Adjustment to Total Liabilities
Total liabilities (as reported) 13,696 10,511 11,293 5,647 5,825 2,534
Less: Noncurrent deferred tax liabilities, net 3 4 619 525 2 37
Total liabilities (adjusted) 13,693 10,507 10,674 5,122 5,823 2,497
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 18,436 17,269 16,441 9,869 5,106 3,749
Less: Net deferred tax assets (liabilities) 695 60 (608) (517) 63 (36)
Stockholders’ equity (adjusted) 17,741 17,209 17,049 10,386 5,043 3,785
Adjustment to Net Income
Net income (as reported) 2,963 2,384 2,066 2,062 1,826 1,557
Add: Deferred income tax expense (benefit) (635) (659) 99 (43) (100) (28)
Net income (adjusted) 2,328 1,725 2,165 2,019 1,726 1,529

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).


Intuit Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Intuit Inc., adjusted financial ratios

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Net Profit Margin
Reported net profit margin 18.19% 16.59% 16.23% 21.41% 23.78% 22.95%
Adjusted net profit margin 14.30% 12.01% 17.01% 20.96% 22.48% 22.54%
Total Asset Turnover
Reported total asset turnover 0.51 0.52 0.46 0.62 0.70 1.08
Adjusted total asset turnover 0.52 0.52 0.46 0.62 0.71 1.08
Financial Leverage
Reported financial leverage 1.74 1.61 1.69 1.57 2.14 1.68
Adjusted financial leverage 1.77 1.61 1.63 1.49 2.15 1.66
Return on Equity (ROE)
Reported ROE 16.07% 13.81% 12.57% 20.89% 35.76% 41.53%
Adjusted ROE 13.12% 10.02% 12.70% 19.44% 34.23% 40.40%
Return on Assets (ROA)
Reported ROA 9.22% 8.58% 7.45% 13.29% 16.70% 24.78%
Adjusted ROA 7.41% 6.22% 7.81% 13.02% 15.88% 24.34%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Intuit Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Intuit Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Intuit Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Intuit Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Intuit Inc. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Intuit Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 2,963 2,384 2,066 2,062 1,826 1,557
Net revenue 16,285 14,368 12,726 9,633 7,679 6,784
Profitability Ratio
Net profit margin1 18.19% 16.59% 16.23% 21.41% 23.78% 22.95%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 2,328 1,725 2,165 2,019 1,726 1,529
Net revenue 16,285 14,368 12,726 9,633 7,679 6,784
Profitability Ratio
Adjusted net profit margin2 14.30% 12.01% 17.01% 20.96% 22.48% 22.54%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Net revenue
= 100 × 2,963 ÷ 16,285 = 18.19%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenue
= 100 × 2,328 ÷ 16,285 = 14.30%

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

Adjusted Total Asset Turnover

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net revenue 16,285 14,368 12,726 9,633 7,679 6,784
Total assets 32,132 27,780 27,734 15,516 10,931 6,283
Activity Ratio
Total asset turnover1 0.51 0.52 0.46 0.62 0.70 1.08
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net revenue 16,285 14,368 12,726 9,633 7,679 6,784
Adjusted total assets 31,434 27,716 27,723 15,508 10,866 6,282
Activity Ratio
Adjusted total asset turnover2 0.52 0.52 0.46 0.62 0.71 1.08

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

2024 Calculations

1 Total asset turnover = Net revenue ÷ Total assets
= 16,285 ÷ 32,132 = 0.51

2 Adjusted total asset turnover = Net revenue ÷ Adjusted total assets
= 16,285 ÷ 31,434 = 0.52

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Intuit Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 32,132 27,780 27,734 15,516 10,931 6,283
Stockholders’ equity 18,436 17,269 16,441 9,869 5,106 3,749
Solvency Ratio
Financial leverage1 1.74 1.61 1.69 1.57 2.14 1.68
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 31,434 27,716 27,723 15,508 10,866 6,282
Adjusted stockholders’ equity 17,741 17,209 17,049 10,386 5,043 3,785
Solvency Ratio
Adjusted financial leverage2 1.77 1.61 1.63 1.49 2.15 1.66

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 32,132 ÷ 18,436 = 1.74

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 31,434 ÷ 17,741 = 1.77

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Intuit Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 2,963 2,384 2,066 2,062 1,826 1,557
Stockholders’ equity 18,436 17,269 16,441 9,869 5,106 3,749
Profitability Ratio
ROE1 16.07% 13.81% 12.57% 20.89% 35.76% 41.53%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 2,328 1,725 2,165 2,019 1,726 1,529
Adjusted stockholders’ equity 17,741 17,209 17,049 10,386 5,043 3,785
Profitability Ratio
Adjusted ROE2 13.12% 10.02% 12.70% 19.44% 34.23% 40.40%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

2024 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 2,963 ÷ 18,436 = 16.07%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 2,328 ÷ 17,741 = 13.12%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Intuit Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 2,963 2,384 2,066 2,062 1,826 1,557
Total assets 32,132 27,780 27,734 15,516 10,931 6,283
Profitability Ratio
ROA1 9.22% 8.58% 7.45% 13.29% 16.70% 24.78%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 2,328 1,725 2,165 2,019 1,726 1,529
Adjusted total assets 31,434 27,716 27,723 15,508 10,866 6,282
Profitability Ratio
Adjusted ROA2 7.41% 6.22% 7.81% 13.02% 15.88% 24.34%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 2,963 ÷ 32,132 = 9.22%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,328 ÷ 31,434 = 7.41%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Intuit Inc. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.