Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

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

US$ in millions

Microsoft Excel
12 months ended: Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Federal 1,306 1,229 1,114 942 210 1,563
State 3 10 1 8 1 2
Foreign 805 491 906 518 526 (407)
Current provision 2,114 1,730 2,021 1,468 737 1,158
Federal (1,553) (1,475) (34) (251) (192) 2,037
State (4) (8) 15 2 2 17
Foreign (331) (143) 10 12 (26) (117)
Deferred provision (benefit) (1,888) (1,626) (9) (237) (216) 1,937
Income tax provision from continuing operations 226 104 2,012 1,231 521 3,095

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

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

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
Effective tax rate 2.00% 1.00% 13.00% 12.00% 9.00% 41.37%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

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

Components of Deferred Tax Assets and Liabilities

Qualcomm Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Capitalized research and development expenditures 3,015 1,490
Unused tax credits 2,172 1,819 1,624 1,504 1,311 1,137
Customer incentives 769 659 807 762 537
Unused net operating losses 719 364 887 663 576 619
Accrued liabilities and reserves 397 401 264 483 275 648
Operating lease liabilities 282 216 202 188 107
Share-based compensation 152 285 225 175 151 115
Unrealized losses on other investments and marketable securities 146 159 197 106 235 164
Other 459 409 435 346 403 520
Gross deferred tax assets 8,111 5,802 4,641 4,227 3,595 3,203
Valuation allowance (2,061) (1,803) (2,223) (1,926) (1,728) (1,672)
Net deferred tax assets 6,050 3,999 2,418 2,301 1,867 1,531
Intangible assets (388) (335) (315) (198) (181) (216)
Operating lease assets (248) (194) (184) (174) (100)
Unrealized gains on other investments and marketable securities (169) (101) (84) (215) (97) (99)
Other (197) (170) (199) (187) (194) (123)
Deferred tax liabilities (1,002) (800) (782) (774) (572) (438)
Net deferred tax assets (liabilities) 5,048 3,199 1,636 1,527 1,295 1,093

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

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. Qualcomm Inc. gross deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Net deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Qualcomm Inc. net 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. Qualcomm Inc. net deferred tax assets (liabilities) increased from 2022 to 2023 and from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

Qualcomm Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Non-current deferred tax assets 5,162 3,310 1,803 1,591 1,351 1,196
Non-current deferred tax liabilities (included in Other liabilities) 114 111 167 64 56 103

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

Item Description The company
Non-current deferred 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. Qualcomm Inc. non-current deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Non-current deferred tax liabilities (included in Other liabilities) Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Qualcomm Inc. non-current deferred tax liabilities (included in Other liabilities) decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Qualcomm Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Adjustment to Total Assets
Total assets (as reported) 55,154 51,040 49,014 41,240 35,594 32,957
Less: Noncurrent deferred tax assets, net 5,162 3,310 1,803 1,591 1,351 1,196
Total assets (adjusted) 49,992 47,730 47,211 39,649 34,243 31,761
Adjustment to Total Liabilities
Total liabilities (as reported) 28,880 29,459 31,001 31,290 29,517 28,048
Less: Noncurrent deferred tax liabilities, net 114 111 167 64 56 103
Total liabilities (adjusted) 28,766 29,348 30,834 31,226 29,461 27,945
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 26,274 21,581 18,013 9,950 6,077 4,909
Less: Net deferred tax assets (liabilities) 5,048 3,199 1,636 1,527 1,295 1,093
Stockholders’ equity (adjusted) 21,226 18,382 16,377 8,423 4,782 3,816
Adjustment to Net Income
Net income (as reported) 10,142 7,232 12,936 9,043 5,198 4,386
Add: Deferred income tax expense (benefit) (1,888) (1,626) (9) (237) (216) 1,937
Net income (adjusted) 8,254 5,606 12,927 8,806 4,982 6,323

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).


Qualcomm Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Qualcomm Inc., adjusted financial ratios

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Net Profit Margin
Reported net profit margin 26.03% 20.19% 29.27% 26.94% 22.09% 18.07%
Adjusted net profit margin 21.18% 15.65% 29.25% 26.23% 21.17% 26.05%
Total Asset Turnover
Reported total asset turnover 0.71 0.70 0.90 0.81 0.66 0.74
Adjusted total asset turnover 0.78 0.75 0.94 0.85 0.69 0.76
Financial Leverage
Reported financial leverage 2.10 2.37 2.72 4.14 5.86 6.71
Adjusted financial leverage 2.36 2.60 2.88 4.71 7.16 8.32
Return on Equity (ROE)
Reported ROE 38.60% 33.51% 71.81% 90.88% 85.54% 89.35%
Adjusted ROE 38.89% 30.50% 78.93% 104.55% 104.18% 165.70%
Return on Assets (ROA)
Reported ROA 18.39% 14.17% 26.39% 21.93% 14.60% 13.31%
Adjusted ROA 16.51% 11.75% 27.38% 22.21% 14.55% 19.91%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Qualcomm 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. Qualcomm Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then slightly improved 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.
Qualcomm Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Qualcomm Inc. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Qualcomm Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Qualcomm Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Profitability Ratio
Net profit margin1 26.03% 20.19% 29.27% 26.94% 22.09% 18.07%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 8,254 5,606 12,927 8,806 4,982 6,323
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Profitability Ratio
Adjusted net profit margin2 21.18% 15.65% 29.25% 26.23% 21.17% 26.05%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Revenues
= 100 × 10,142 ÷ 38,962 = 26.03%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenues
= 100 × 8,254 ÷ 38,962 = 21.18%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Qualcomm 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
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Total assets 55,154 51,040 49,014 41,240 35,594 32,957
Activity Ratio
Total asset turnover1 0.71 0.70 0.90 0.81 0.66 0.74
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Adjusted total assets 49,992 47,730 47,211 39,649 34,243 31,761
Activity Ratio
Adjusted total asset turnover2 0.78 0.75 0.94 0.85 0.69 0.76

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 38,962 ÷ 55,154 = 0.71

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 38,962 ÷ 49,992 = 0.78

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

Adjusted Financial Leverage

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 55,154 51,040 49,014 41,240 35,594 32,957
Stockholders’ equity 26,274 21,581 18,013 9,950 6,077 4,909
Solvency Ratio
Financial leverage1 2.10 2.37 2.72 4.14 5.86 6.71
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 49,992 47,730 47,211 39,649 34,243 31,761
Adjusted stockholders’ equity 21,226 18,382 16,377 8,423 4,782 3,816
Solvency Ratio
Adjusted financial leverage2 2.36 2.60 2.88 4.71 7.16 8.32

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 55,154 ÷ 26,274 = 2.10

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 49,992 ÷ 21,226 = 2.36

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.
Qualcomm Inc. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Stockholders’ equity 26,274 21,581 18,013 9,950 6,077 4,909
Profitability Ratio
ROE1 38.60% 33.51% 71.81% 90.88% 85.54% 89.35%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 8,254 5,606 12,927 8,806 4,982 6,323
Adjusted stockholders’ equity 21,226 18,382 16,377 8,423 4,782 3,816
Profitability Ratio
Adjusted ROE2 38.89% 30.50% 78.93% 104.55% 104.18% 165.70%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 10,142 ÷ 26,274 = 38.60%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 8,254 ÷ 21,226 = 38.89%

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

Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 10,142 7,232 12,936 9,043 5,198 4,386
Total assets 55,154 51,040 49,014 41,240 35,594 32,957
Profitability Ratio
ROA1 18.39% 14.17% 26.39% 21.93% 14.60% 13.31%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 8,254 5,606 12,927 8,806 4,982 6,323
Adjusted total assets 49,992 47,730 47,211 39,649 34,243 31,761
Profitability Ratio
Adjusted ROA2 16.51% 11.75% 27.38% 22.21% 14.55% 19.91%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 10,142 ÷ 55,154 = 18.39%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 8,254 ÷ 49,992 = 16.51%

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