Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Intuit Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Operating Assets
Total assets 32,132 27,780 27,734 15,516 10,931 6,283
Less: Cash and cash equivalents 3,609 2,848 2,796 2,562 6,442 2,116
Less: Investments 465 814 485 1,308 608 624
Operating assets 28,058 24,118 24,453 11,646 3,881 3,543
Operating Liabilities
Total liabilities 13,696 10,511 11,293 5,647 5,825 2,534
Less: Short-term debt 499 499 1,338 50
Less: Long-term debt 5,539 6,120 6,415 2,034 2,031 386
Operating liabilities 7,658 4,391 4,379 3,613 2,456 2,098
 
Net operating assets1 20,400 19,727 20,074 8,033 1,425 1,445
Balance-sheet-based aggregate accruals2 673 (347) 12,041 6,608 (20)
Financial Ratio
Balance-sheet-based accruals ratio3 3.35% -1.74% 85.68% 139.73% -1.39%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC 35.69% 16.32% 21.70% 27.93% 3.73%
Adobe Inc. 1.85% -8.24% 14.14% 8.20% 2.25%
Autodesk Inc. 33.20% -23.39% 78.69% 151.86% -160.20%
Cadence Design Systems Inc. 11.17% 26.65% 4.43% 9.21%
CrowdStrike Holdings Inc.
International Business Machines Corp. 2.42% 1.55% -7.39% -9.64%
Microsoft Corp. 52.18% 22.96% 42.27% 40.52% 14.41%
Oracle Corp. 4.30% 51.77% 9.90% 5.62% 1.35%
Palo Alto Networks Inc. 89.91% 137.01% -124.73% 85.21% 69.06%
Salesforce Inc. -2.46% -2.30% 57.74% 10.87% 65.87%
ServiceNow Inc. 61.79% 12.89% 34.89% 19.95%
Synopsys Inc. 13.85% 5.01% 0.36% 8.40% 7.93%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 0.00% 18.55% 29.45% 17.17% 7.73%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 0.00% 9.07% 21.68% 21.28% 2.85%

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 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 28,0587,658 = 20,400

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 20,40019,727 = 673

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 673 ÷ [(20,400 + 19,727) ÷ 2] = 3.35%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Intuit Inc. deteriorated earnings quality from 2023 to 2024.

Cash-Flow-Statement-Based Accruals Ratio

Intuit Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Net income 2,963 2,384 2,066 2,062 1,826 1,557
Less: Net cash provided by operating activities 4,884 5,046 3,889 3,250 2,414 2,324
Less: Net cash used in investing activities (227) (922) (5,421) (3,965) (97) (566)
Cash-flow-statement-based aggregate accruals (1,694) (1,740) 3,598 2,777 (491) (201)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -8.44% -8.74% 25.60% 58.72% -34.22%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC 24.31% -0.19% 11.87% 11.80% -13.65%
Adobe Inc. -21.73% -19.93% 9.21% -0.48% -9.78%
Autodesk Inc. 5.85% -72.07% 45.59% 41.27% -223.04%
Cadence Design Systems Inc. 3.78% 15.03% -5.75% -1.21%
CrowdStrike Holdings Inc.
International Business Machines Corp. 0.99% -7.22% -1.64% -13.41%
Microsoft Corp. 30.89% 5.22% 13.42% 17.68% -8.19%
Oracle Corp. -1.01% 42.79% -30.58% 25.81% -31.35%
Palo Alto Networks Inc. 33.84% -37.95% -196.64% -68.30% -488.47%
Salesforce Inc. -8.44% -8.49% 21.96% 10.57% -5.62%
ServiceNow Inc. 15.44% 8.80% -21.14% -12.82%
Synopsys Inc. 0.20% -4.64% -4.88% 0.92% -0.96%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 0.00% 6.45% 2.39% 11.70% -14.99%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 0.00% 0.96% 3.93% 10.55% -8.35%

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 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -1,694 ÷ [(20,400 + 19,727) ÷ 2] = -8.44%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Intuit Inc. improved earnings quality from 2023 to 2024.