Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

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

US$ in millions

Microsoft Excel
12 months ended: Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Federal 970 253 399 372 271 197
State 208 93 121 79 67 38
Foreign 86 31 17 21 14 14
Current 1,264 377 537 472 352 249
Federal (559) 85 (33) (47) (23) 44
State (99) 18 (11) (47) (4) (1)
Foreign (1) (4) 1 (6) (1)
Deferred (659) 99 (43) (100) (28) 43
Provision for income taxes 605 476 494 372 324 292

Based on: 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), 10-K (reporting date: 2018-07-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Intuit Inc. current decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Intuit Inc. deferred increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Intuit Inc. provision for income taxes decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
U.S. federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 26.90%
Annual effective tax rate, before Tax Cuts and Jobs Act (2017 Tax Act) 20.24% 18.73% 19.33% 16.92% 17.22% 16.57%
Annual effective tax rate 20.24% 18.73% 19.33% 16.92% 17.22% 19.43%

Based on: 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), 10-K (reporting date: 2018-07-31).

Item Description The company
Annual effective tax rate, before Tax Cuts and Jobs Act (2017 Tax Act) Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Intuit Inc. annual effective tax rate, before Tax Cuts and Jobs Act (2017 Tax Act) decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Components of Deferred Tax Assets and Liabilities

Intuit Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Accruals and reserves not currently deductible 31 84 48 23 13 12
Capitalized research and development 667
Operating lease liabilities 153 168 113 64
Deferred revenue 46
Accrued and deferred compensation 90 84 132 112 48 41
Loss and tax credit carryforwards 256 224 282 114 117 97
Intangible assets 25 33 26
Share-based compensation 94 97 59 44 47 49
Other, net 27 23 16 13 11 12
Gross deferred tax assets 1,318 705 683 396 236 257
Valuation allowance (235) (244) (205) (132) (107) (93)
Deferred tax assets 1,083 461 478 264 129 164
Operating lease right-of-use assets (128) (149) (96) (55)
Intangibles (840) (868) (844) (45) (71) (65)
Property and equipment (8) (9) (10) (22) (20) (19)
Other, net (47) (43) (45) (79) (74)
Deferred tax liabilities (1,023) (1,069) (995) (201) (165) (84)
Net deferred tax assets (liabilities) 60 (608) (517) 63 (36) 80

Based on: 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), 10-K (reporting date: 2018-07-31).

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. Intuit Inc. gross deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Intuit Inc. 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. Intuit Inc. net deferred tax assets (liabilities) decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Deferred Tax Assets and Liabilities, Classification

Intuit Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Long-term deferred income tax assets 64 11 8 65 1 87
Long-term deferred income tax liabilities 4 619 525 2 37 7

Based on: 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), 10-K (reporting date: 2018-07-31).

Item Description The company
Long-term deferred income 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. Intuit Inc. long-term deferred income tax assets increased from 2021 to 2022 and from 2022 to 2023.
Long-term deferred income tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Intuit Inc. long-term deferred income tax liabilities increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Intuit Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Adjustment to Total Assets
Total assets (as reported) 27,780 27,734 15,516 10,931 6,283 5,178
Less: Noncurrent deferred tax assets, net 64 11 8 65 1 87
Total assets (adjusted) 27,716 27,723 15,508 10,866 6,282 5,091
Adjustment to Total Liabilities
Total liabilities (as reported) 10,511 11,293 5,647 5,825 2,534 2,824
Less: Noncurrent deferred tax liabilities, net 4 619 525 2 37 7
Total liabilities (adjusted) 10,507 10,674 5,122 5,823 2,497 2,817
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 17,269 16,441 9,869 5,106 3,749 2,354
Less: Net deferred tax assets (liabilities) 60 (608) (517) 63 (36) 80
Stockholders’ equity (adjusted) 17,209 17,049 10,386 5,043 3,785 2,274
Adjustment to Net Income
Net income (as reported) 2,384 2,066 2,062 1,826 1,557 1,211
Add: Deferred income tax expense (benefit) (659) 99 (43) (100) (28) 43
Net income (adjusted) 1,725 2,165 2,019 1,726 1,529 1,254

Based on: 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), 10-K (reporting date: 2018-07-31).


Intuit Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Intuit Inc., adjusted financial ratios

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Net Profit Margin
Reported net profit margin 16.59% 16.23% 21.41% 23.78% 22.95% 20.31%
Adjusted net profit margin 12.01% 17.01% 20.96% 22.48% 22.54% 21.03%
Total Asset Turnover
Reported total asset turnover 0.52 0.46 0.62 0.70 1.08 1.15
Adjusted total asset turnover 0.52 0.46 0.62 0.71 1.08 1.17
Financial Leverage
Reported financial leverage 1.61 1.69 1.57 2.14 1.68 2.20
Adjusted financial leverage 1.61 1.63 1.49 2.15 1.66 2.24
Return on Equity (ROE)
Reported ROE 13.81% 12.57% 20.89% 35.76% 41.53% 51.44%
Adjusted ROE 10.02% 12.70% 19.44% 34.23% 40.40% 55.15%
Return on Assets (ROA)
Reported ROA 8.58% 7.45% 13.29% 16.70% 24.78% 23.39%
Adjusted ROA 6.22% 7.81% 13.02% 15.88% 24.34% 24.63%

Based on: 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), 10-K (reporting date: 2018-07-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Intuit Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Intuit Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 but then slightly improved 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.
Intuit Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Intuit Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Intuit Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

Intuit Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 2,384 2,066 2,062 1,826 1,557 1,211
Net revenue 14,368 12,726 9,633 7,679 6,784 5,964
Profitability Ratio
Net profit margin1 16.59% 16.23% 21.41% 23.78% 22.95% 20.31%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 1,725 2,165 2,019 1,726 1,529 1,254
Net revenue 14,368 12,726 9,633 7,679 6,784 5,964
Profitability Ratio
Adjusted net profit margin2 12.01% 17.01% 20.96% 22.48% 22.54% 21.03%

Based on: 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), 10-K (reporting date: 2018-07-31).

2023 Calculations

1 Net profit margin = 100 × Net income ÷ Net revenue
= 100 × 2,384 ÷ 14,368 = 16.59%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenue
= 100 × 1,725 ÷ 14,368 = 12.01%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Intuit Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Total Asset Turnover

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net revenue 14,368 12,726 9,633 7,679 6,784 5,964
Total assets 27,780 27,734 15,516 10,931 6,283 5,178
Activity Ratio
Total asset turnover1 0.52 0.46 0.62 0.70 1.08 1.15
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net revenue 14,368 12,726 9,633 7,679 6,784 5,964
Adjusted total assets 27,716 27,723 15,508 10,866 6,282 5,091
Activity Ratio
Adjusted total asset turnover2 0.52 0.46 0.62 0.71 1.08 1.17

Based on: 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), 10-K (reporting date: 2018-07-31).

2023 Calculations

1 Total asset turnover = Net revenue ÷ Total assets
= 14,368 ÷ 27,780 = 0.52

2 Adjusted total asset turnover = Net revenue ÷ Adjusted total assets
= 14,368 ÷ 27,716 = 0.52

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 deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Total assets 27,780 27,734 15,516 10,931 6,283 5,178
Stockholders’ equity 17,269 16,441 9,869 5,106 3,749 2,354
Solvency Ratio
Financial leverage1 1.61 1.69 1.57 2.14 1.68 2.20
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 27,716 27,723 15,508 10,866 6,282 5,091
Adjusted stockholders’ equity 17,209 17,049 10,386 5,043 3,785 2,274
Solvency Ratio
Adjusted financial leverage2 1.61 1.63 1.49 2.15 1.66 2.24

Based on: 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), 10-K (reporting date: 2018-07-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 27,780 ÷ 17,269 = 1.61

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 27,716 ÷ 17,209 = 1.61

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.
Intuit Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 2,384 2,066 2,062 1,826 1,557 1,211
Stockholders’ equity 17,269 16,441 9,869 5,106 3,749 2,354
Profitability Ratio
ROE1 13.81% 12.57% 20.89% 35.76% 41.53% 51.44%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 1,725 2,165 2,019 1,726 1,529 1,254
Adjusted stockholders’ equity 17,209 17,049 10,386 5,043 3,785 2,274
Profitability Ratio
Adjusted ROE2 10.02% 12.70% 19.44% 34.23% 40.40% 55.15%

Based on: 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), 10-K (reporting date: 2018-07-31).

2023 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 2,384 ÷ 17,269 = 13.81%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 1,725 ÷ 17,209 = 10.02%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Intuit Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 2,384 2,066 2,062 1,826 1,557 1,211
Total assets 27,780 27,734 15,516 10,931 6,283 5,178
Profitability Ratio
ROA1 8.58% 7.45% 13.29% 16.70% 24.78% 23.39%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 1,725 2,165 2,019 1,726 1,529 1,254
Adjusted total assets 27,716 27,723 15,508 10,866 6,282 5,091
Profitability Ratio
Adjusted ROA2 6.22% 7.81% 13.02% 15.88% 24.34% 24.63%

Based on: 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), 10-K (reporting date: 2018-07-31).

2023 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 2,384 ÷ 27,780 = 8.58%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 1,725 ÷ 27,716 = 6.22%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Intuit Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.