Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

International Business Machines Corp., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. federal (335) 560 391 374 315
U.S. state and local 152 127 184 161 316
Non-U.S. 2,301 1,594 1,676 1,342 1,827
Current 2,118 2,281 2,251 1,877 2,458
U.S. federal (2,204) (1,371) (2,643) (1,358) 1,177
U.S. state and local (335) (162) (486) (370) (315)
Non-U.S. 203 428 252 (25) (4,184)
Deferred (2,336) (1,105) (2,877) (1,753) (3,322)
Continuing operations provision for (benefit from) income taxes (218) 1,176 (626) 124 (864)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. International Business Machines Corp. current increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. International Business Machines Corp. deferred increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.
Continuing operations provision for (benefit from) income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. International Business Machines Corp. continuing operations provision for (benefit from) income taxes increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Effective Income Tax Rate (EITR)

International Business Machines Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Statutory U.S. federal tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Tax differential on foreign income -13.00% -3.00% -29.00% -10.00% -15.00%
Intra-entity IP sale 0.00% 0.00% 0.00% 0.00% -20.00%
Domestic incentives -7.00% -5.00% -24.00% -5.00% -4.00%
State and local -2.00% 0.00% -21.00% -3.00% 0.00%
Other -3.00% 1.00% -1.00% 0.00% -1.00%
Effective tax rate -4.00% 14.00% -54.00% 3.00% -19.00%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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

Components of Deferred Tax Assets and Liabilities

International Business Machines Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Retirement benefits 1,898 2,269 1,954 3,142 3,946
Leases 1,157 1,055 927 1,061 1,525
Share-based and other compensation 796 720 608 661 616
Tax losses/credits 3,615 3,069 2,643 2,602 2,564
Deferred income 790 682 633 630 712
Bad debt, inventory and warranty reserves 198 305 383 390 361
Depreciation 238 205 247 249 308
Accruals, includes restructuring charges 395 347 316 521 785
Intangible assets 2,482 2,774 2,879 2,929 3,540
Capitalized research and development 4,185 3,524 3,012 2,161 1,387
Other 783 918 1,157 1,306 2,017
Gross deferred tax assets 16,537 15,868 14,759 15,652 17,761
Valuation allowance (1,223) (765) (770) (883) (850)
Net deferred tax assets 15,314 15,103 13,989 14,769 16,911
Goodwill and intangible assets (3,147) (3,054) (3,156) (3,306) (3,686)
GILTI deferred taxes (1,200) (2,195) (2,483) (3,257) (4,365)
Leases and right-of-use assets (1,483) (1,369) (1,174) (1,314) (1,908)
Depreciation (438) (523) (505) (518) (709)
Retirement benefits (1,478) (1,443) (1,609) (1,971) (1,221)
Undistributed foreign earnings (211) (192) (87) (131) (307)
Hedging (448) (30)
Other (746) (787) (1,011) (859) (946)
Gross deferred tax liabilities (9,151) (9,593) (10,025) (11,356) (13,142)
Net deferred tax assets (liabilities) 6,163 5,510 3,964 3,413 3,769

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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. International Business Machines Corp. 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. International Business Machines Corp. 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. International Business Machines Corp. net deferred tax assets (liabilities) increased from 2022 to 2023 and from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

International Business Machines Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred tax assets 6,978 6,656 6,256 7,370 9,241
Deferred tax liabilities 815 1,146 2,292 3,956 5,472

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
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. International Business Machines Corp. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. International Business Machines Corp. deferred tax liabilities decreased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

International Business Machines Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 137,175 135,241 127,243 132,001 155,971
Less: Noncurrent deferred tax assets, net 6,978 6,656 6,256 7,370 9,241
Total assets (adjusted) 130,197 128,585 120,987 124,631 146,730
Adjustment to Total Liabilities
Total liabilities (as reported) 109,783 112,628 105,222 113,005 135,244
Less: Noncurrent deferred tax liabilities, net 815 1,146 2,292 3,956 5,472
Total liabilities (adjusted) 108,968 111,482 102,930 109,049 129,772
Adjustment to Total IBM Stockholders’ Equity
Total IBM stockholders’ equity (as reported) 27,307 22,533 21,944 18,901 20,597
Less: Net deferred tax assets (liabilities) 6,163 5,510 3,964 3,413 3,769
Total IBM stockholders’ equity (adjusted) 21,144 17,023 17,980 15,488 16,828
Adjustment to Net Income Attributable To IBM
Net income attributable to IBM (as reported) 6,023 7,502 1,639 5,743 5,590
Add: Deferred income tax expense (benefit) (2,336) (1,105) (2,877) (1,753) (3,322)
Net income attributable to IBM (adjusted) 3,687 6,397 (1,238) 3,990 2,268

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


International Business Machines Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

International Business Machines Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 9.60% 12.13% 2.71% 10.01% 7.59%
Adjusted net profit margin 5.88% 10.34% -2.05% 6.96% 3.08%
Total Asset Turnover
Reported total asset turnover 0.46 0.46 0.48 0.43 0.47
Adjusted total asset turnover 0.48 0.48 0.50 0.46 0.50
Financial Leverage
Reported financial leverage 5.02 6.00 5.80 6.98 7.57
Adjusted financial leverage 6.16 7.55 6.73 8.05 8.72
Return on Equity (ROE)
Reported ROE 22.06% 33.29% 7.47% 30.38% 27.14%
Adjusted ROE 17.44% 37.58% -6.89% 25.76% 13.48%
Return on Assets (ROA)
Reported ROA 4.39% 5.55% 1.29% 4.35% 3.58%
Adjusted ROA 2.83% 4.97% -1.02% 3.20% 1.55%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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

International Business Machines Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to IBM 6,023 7,502 1,639 5,743 5,590
Revenue 62,753 61,860 60,530 57,350 73,620
Profitability Ratio
Net profit margin1 9.60% 12.13% 2.71% 10.01% 7.59%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 3,687 6,397 (1,238) 3,990 2,268
Revenue 62,753 61,860 60,530 57,350 73,620
Profitability Ratio
Adjusted net profit margin2 5.88% 10.34% -2.05% 6.96% 3.08%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income attributable to IBM ÷ Revenue
= 100 × 6,023 ÷ 62,753 = 9.60%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to IBM ÷ Revenue
= 100 × 3,687 ÷ 62,753 = 5.88%

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

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenue 62,753 61,860 60,530 57,350 73,620
Total assets 137,175 135,241 127,243 132,001 155,971
Activity Ratio
Total asset turnover1 0.46 0.46 0.48 0.43 0.47
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 62,753 61,860 60,530 57,350 73,620
Adjusted total assets 130,197 128,585 120,987 124,631 146,730
Activity Ratio
Adjusted total asset turnover2 0.48 0.48 0.50 0.46 0.50

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 62,753 ÷ 137,175 = 0.46

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 62,753 ÷ 130,197 = 0.48

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

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 137,175 135,241 127,243 132,001 155,971
Total IBM stockholders’ equity 27,307 22,533 21,944 18,901 20,597
Solvency Ratio
Financial leverage1 5.02 6.00 5.80 6.98 7.57
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 130,197 128,585 120,987 124,631 146,730
Adjusted total IBM stockholders’ equity 21,144 17,023 17,980 15,488 16,828
Solvency Ratio
Adjusted financial leverage2 6.16 7.55 6.73 8.05 8.72

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Total IBM stockholders’ equity
= 137,175 ÷ 27,307 = 5.02

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total IBM stockholders’ equity
= 130,197 ÷ 21,144 = 6.16

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.
International Business Machines Corp. adjusted financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to IBM 6,023 7,502 1,639 5,743 5,590
Total IBM stockholders’ equity 27,307 22,533 21,944 18,901 20,597
Profitability Ratio
ROE1 22.06% 33.29% 7.47% 30.38% 27.14%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 3,687 6,397 (1,238) 3,990 2,268
Adjusted total IBM stockholders’ equity 21,144 17,023 17,980 15,488 16,828
Profitability Ratio
Adjusted ROE2 17.44% 37.58% -6.89% 25.76% 13.48%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income attributable to IBM ÷ Total IBM stockholders’ equity
= 100 × 6,023 ÷ 27,307 = 22.06%

2 Adjusted ROE = 100 × Adjusted net income attributable to IBM ÷ Adjusted total IBM stockholders’ equity
= 100 × 3,687 ÷ 21,144 = 17.44%

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

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to IBM 6,023 7,502 1,639 5,743 5,590
Total assets 137,175 135,241 127,243 132,001 155,971
Profitability Ratio
ROA1 4.39% 5.55% 1.29% 4.35% 3.58%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 3,687 6,397 (1,238) 3,990 2,268
Adjusted total assets 130,197 128,585 120,987 124,631 146,730
Profitability Ratio
Adjusted ROA2 2.83% 4.97% -1.02% 3.20% 1.55%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income attributable to IBM ÷ Total assets
= 100 × 6,023 ÷ 137,175 = 4.39%

2 Adjusted ROA = 100 × Adjusted net income attributable to IBM ÷ Adjusted total assets
= 100 × 3,687 ÷ 130,197 = 2.83%

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