Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 352
Total assets (adjusted) 32,132 27,780 27,734 15,516 10,931 6,635
Adjustment to Total Debt
Total debt (as reported) 6,038 6,120 6,914 2,034 3,369 436
Add: Operating lease liability (before adoption of FASB Topic 842)2 352
Add: Current portion of operating lease liabilities 71 89 84 66 46
Add: Operating lease liabilities, excluding current portion 458 480 542 380 221
Total debt (adjusted) 6,567 6,689 7,540 2,480 3,636 788

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).

1, 2 Equal to total present value of future operating lease payments.


Intuit Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (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
Total Asset Turnover1
Reported total asset turnover 0.51 0.52 0.46 0.62 0.70 1.08
Adjusted total asset turnover 0.51 0.52 0.46 0.62 0.70 1.02
Debt to Equity2
Reported debt to equity 0.33 0.35 0.42 0.21 0.66 0.12
Adjusted debt to equity 0.36 0.39 0.46 0.25 0.71 0.21
Return on Assets3 (ROA)
Reported ROA 9.22% 8.58% 7.45% 13.29% 16.70% 24.78%
Adjusted ROA 9.22% 8.58% 7.45% 13.29% 16.70% 23.47%

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 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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Intuit Inc. adjusted debt to equity ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Intuit Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Intuit Inc., Financial Ratios: Reported vs. Adjusted


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 Operating Leases
Selected Financial Data (US$ in millions)
Net revenue 16,285 14,368 12,726 9,633 7,679 6,784
Adjusted total assets 32,132 27,780 27,734 15,516 10,931 6,635
Activity Ratio
Adjusted total asset turnover2 0.51 0.52 0.46 0.62 0.70 1.02

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 ÷ 32,132 = 0.51

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 Debt to Equity

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 debt 6,038 6,120 6,914 2,034 3,369 436
Stockholders’ equity 18,436 17,269 16,441 9,869 5,106 3,749
Solvency Ratio
Debt to equity1 0.33 0.35 0.42 0.21 0.66 0.12
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 6,567 6,689 7,540 2,480 3,636 788
Stockholders’ equity 18,436 17,269 16,441 9,869 5,106 3,749
Solvency Ratio
Adjusted debt to equity2 0.36 0.39 0.46 0.25 0.71 0.21

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 Debt to equity = Total debt ÷ Stockholders’ equity
= 6,038 ÷ 18,436 = 0.33

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 6,567 ÷ 18,436 = 0.36

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Intuit Inc. adjusted debt-to-equity ratio improved from 2022 to 2023 and from 2023 to 2024.

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 Operating Leases
Selected Financial Data (US$ in millions)
Net income 2,963 2,384 2,066 2,062 1,826 1,557
Adjusted total assets 32,132 27,780 27,734 15,516 10,931 6,635
Profitability Ratio
Adjusted ROA2 9.22% 8.58% 7.45% 13.29% 16.70% 23.47%

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 × Net income ÷ Adjusted total assets
= 100 × 2,963 ÷ 32,132 = 9.22%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Intuit Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.