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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. federal 560 391 374 315 331
U.S. state and local 127 184 161 316 (85)
Non-U.S. 1,594 1,676 1,342 1,827 1,829
Current 2,281 2,251 1,877 2,458 2,075
U.S. federal (1,371) (2,643) (1,358) 1,177 (839)
U.S. state and local (162) (486) (370) (315) (82)
Non-U.S. 428 252 (25) (4,184) (423)
Deferred (1,105) (2,877) (1,753) (3,322) (1,344)
Continuing operations provision for (benefit from) income taxes 1,176 (626) 124 (864) 731

Based on: 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), 10-K (reporting date: 2019-12-31).

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 2021 to 2022 and from 2022 to 2023.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. International Business Machines Corp. deferred decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 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 decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Statutory U.S. federal tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Tax differential on foreign income -3.00% -29.00% -10.00% -15.00% -11.00%
Intra-entity IP sale 0.00% 0.00% 0.00% -20.00% 0.00%
Domestic incentives -5.00% -24.00% -5.00% -4.00% -2.00%
State and local 0.00% -21.00% -3.00% 0.00% -1.00%
Other 1.00% -1.00% 0.00% -1.00% -1.00%
Effective tax rate, before enactment of U.S. tax reform 14.00% -54.00% 3.00% -19.00% 6.00%
Enactment of U.S. tax reform 0.00% 0.00% 0.00% 0.00% 1.00%
Effective tax rate 14.00% -54.00% 3.00% -19.00% 7.00%

Based on: 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), 10-K (reporting date: 2019-12-31).

Item Description The company
Effective tax rate, before enactment of U.S. tax reform Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. International Business Machines Corp. effective tax rate, before enactment of U.S. tax reform decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Retirement benefits 2,269 1,954 3,142 3,946 3,766
Leases 1,055 927 1,061 1,525 1,729
Share-based and other compensation 720 608 661 616 637
Domestic tax loss/credit carryforwards 2,194 1,798 1,619 1,746 1,259
Deferred income 682 633 630 712 600
Foreign tax loss/credit carryforwards 651 845 983 818 836
Bad debt, inventory and warranty reserves 305 383 390 361 298
Depreciation 205 247 249 308 253
Restructuring charges 94 101 216 302 138
Accruals 253 215 305 483 368
Intangible assets 2,774 2,879 2,929 3,540 592
Capitalized research and development 3,524 3,012 2,161 1,387 722
Other 1,142 1,157 1,306 2,017 1,300
Gross deferred tax assets 15,868 14,759 15,652 17,761 12,498
Valuation allowance (765) (770) (883) (850) (608)
Net deferred tax assets 15,103 13,989 14,769 16,911 11,890
Goodwill and intangible assets (3,054) (3,156) (3,306) (3,686) (4,186)
GILTI deferred taxes (2,195) (2,483) (3,257) (4,365) (1,908)
Leases and right-of-use assets (1,369) (1,174) (1,314) (1,908) (2,216)
Depreciation (523) (505) (518) (709) (728)
Retirement benefits (1,443) (1,609) (1,971) (1,221) (1,002)
Deferred transition costs (47) (56) (42) (205) (233)
Undistributed foreign earnings (192) (87) (131) (307) (725)
Other (770) (955) (817) (741) (940)
Gross deferred tax liabilities (9,593) (10,025) (11,356) (13,142) (11,938)
Net deferred tax assets (liabilities) 5,510 3,964 3,413 3,769 (48)

Based on: 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), 10-K (reporting date: 2019-12-31).

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 decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
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 decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
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 2021 to 2022 and from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

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

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred tax assets 6,656 6,256 7,370 9,241 5,182
Deferred tax liabilities 1,146 2,292 3,956 5,472 5,230

Based on: 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), 10-K (reporting date: 2019-12-31).

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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

International Business Machines Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 135,241 127,243 132,001 155,971 152,186
Less: Noncurrent deferred tax assets, net 6,656 6,256 7,370 9,241 5,182
Total assets (adjusted) 128,585 120,987 124,631 146,730 147,004
Adjustment to Total Liabilities
Total liabilities (as reported) 112,628 105,222 113,005 135,244 131,202
Less: Noncurrent deferred tax liabilities, net 1,146 2,292 3,956 5,472 5,230
Total liabilities (adjusted) 111,482 102,930 109,049 129,772 125,972
Adjustment to Total IBM Stockholders’ Equity
Total IBM stockholders’ equity (as reported) 22,533 21,944 18,901 20,597 20,841
Less: Net deferred tax assets (liabilities) 5,510 3,964 3,413 3,769 (48)
Total IBM stockholders’ equity (adjusted) 17,023 17,980 15,488 16,828 20,889
Adjustment to Net Income Attributable To IBM
Net income attributable to IBM (as reported) 7,502 1,639 5,743 5,590 9,431
Add: Deferred income tax expense (benefit) (1,105) (2,877) (1,753) (3,322) (1,344)
Net income attributable to IBM (adjusted) 6,397 (1,238) 3,990 2,268 8,087

Based on: 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), 10-K (reporting date: 2019-12-31).


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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 12.13% 2.71% 10.01% 7.59% 12.22%
Adjusted net profit margin 10.34% -2.05% 6.96% 3.08% 10.48%
Total Asset Turnover
Reported total asset turnover 0.46 0.48 0.43 0.47 0.51
Adjusted total asset turnover 0.48 0.50 0.46 0.50 0.52
Financial Leverage
Reported financial leverage 6.00 5.80 6.98 7.57 7.30
Adjusted financial leverage 7.55 6.73 8.05 8.72 7.04
Return on Equity (ROE)
Reported ROE 33.29% 7.47% 30.38% 27.14% 45.25%
Adjusted ROE 37.58% -6.89% 25.76% 13.48% 38.71%
Return on Assets (ROA)
Reported ROA 5.55% 1.29% 4.35% 3.58% 6.20%
Adjusted ROA 4.97% -1.02% 3.20% 1.55% 5.50%

Based on: 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), 10-K (reporting date: 2019-12-31).

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 deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
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 decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. International Business Machines Corp. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. International Business Machines Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

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


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to IBM 7,502 1,639 5,743 5,590 9,431
Revenue 61,860 60,530 57,350 73,620 77,147
Profitability Ratio
Net profit margin1 12.13% 2.71% 10.01% 7.59% 12.22%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 6,397 (1,238) 3,990 2,268 8,087
Revenue 61,860 60,530 57,350 73,620 77,147
Profitability Ratio
Adjusted net profit margin2 10.34% -2.05% 6.96% 3.08% 10.48%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net income attributable to IBM ÷ Revenue
= 100 × 7,502 ÷ 61,860 = 12.13%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to IBM ÷ Revenue
= 100 × 6,397 ÷ 61,860 = 10.34%

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 deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenue 61,860 60,530 57,350 73,620 77,147
Total assets 135,241 127,243 132,001 155,971 152,186
Activity Ratio
Total asset turnover1 0.46 0.48 0.43 0.47 0.51
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 61,860 60,530 57,350 73,620 77,147
Adjusted total assets 128,585 120,987 124,631 146,730 147,004
Activity Ratio
Adjusted total asset turnover2 0.48 0.50 0.46 0.50 0.52

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 61,860 ÷ 135,241 = 0.46

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 61,860 ÷ 128,585 = 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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 135,241 127,243 132,001 155,971 152,186
Total IBM stockholders’ equity 22,533 21,944 18,901 20,597 20,841
Solvency Ratio
Financial leverage1 6.00 5.80 6.98 7.57 7.30
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 128,585 120,987 124,631 146,730 147,004
Adjusted total IBM stockholders’ equity 17,023 17,980 15,488 16,828 20,889
Solvency Ratio
Adjusted financial leverage2 7.55 6.73 8.05 8.72 7.04

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Total IBM stockholders’ equity
= 135,241 ÷ 22,533 = 6.00

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total IBM stockholders’ equity
= 128,585 ÷ 17,023 = 7.55

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 decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to IBM 7,502 1,639 5,743 5,590 9,431
Total IBM stockholders’ equity 22,533 21,944 18,901 20,597 20,841
Profitability Ratio
ROE1 33.29% 7.47% 30.38% 27.14% 45.25%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 6,397 (1,238) 3,990 2,268 8,087
Adjusted total IBM stockholders’ equity 17,023 17,980 15,488 16,828 20,889
Profitability Ratio
Adjusted ROE2 37.58% -6.89% 25.76% 13.48% 38.71%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net income attributable to IBM ÷ Total IBM stockholders’ equity
= 100 × 7,502 ÷ 22,533 = 33.29%

2 Adjusted ROE = 100 × Adjusted net income attributable to IBM ÷ Adjusted total IBM stockholders’ equity
= 100 × 6,397 ÷ 17,023 = 37.58%

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 deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to IBM 7,502 1,639 5,743 5,590 9,431
Total assets 135,241 127,243 132,001 155,971 152,186
Profitability Ratio
ROA1 5.55% 1.29% 4.35% 3.58% 6.20%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to IBM 6,397 (1,238) 3,990 2,268 8,087
Adjusted total assets 128,585 120,987 124,631 146,730 147,004
Profitability Ratio
Adjusted ROA2 4.97% -1.02% 3.20% 1.55% 5.50%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income attributable to IBM ÷ Total assets
= 100 × 7,502 ÷ 135,241 = 5.55%

2 Adjusted ROA = 100 × Adjusted net income attributable to IBM ÷ Adjusted total assets
= 100 × 6,397 ÷ 128,585 = 4.97%

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 deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.