Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (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
Activity Ratio
Total Asset Turnover
Reported 0.52 0.46 0.62 0.70 1.08 1.15
Adjusted 0.52 0.46 0.62 0.71 1.03 1.10
Liquidity Ratio
Current Ratio
Reported 1.47 1.39 1.94 2.26 1.83 1.14
Adjusted 1.94 1.80 2.67 2.78 2.67 2.09
Solvency Ratios
Debt to Equity
Reported 0.35 0.42 0.21 0.66 0.12 0.19
Adjusted 0.37 0.42 0.22 0.64 0.18 0.24
Debt to Capital
Reported 0.26 0.30 0.17 0.40 0.10 0.16
Adjusted 0.27 0.30 0.18 0.39 0.15 0.20
Financial Leverage
Reported 1.61 1.69 1.57 2.14 1.68 2.20
Adjusted 1.53 1.55 1.40 1.90 1.50 1.60
Profitability Ratios
Net Profit Margin
Reported 16.59% 16.23% 21.41% 23.78% 22.95% 20.31%
Adjusted 12.56% 17.01% 22.13% 23.07% 22.95% 21.03%
Return on Equity (ROE)
Reported 13.81% 12.57% 20.89% 35.76% 41.53% 51.44%
Adjusted 10.02% 12.22% 19.13% 31.14% 35.50% 36.92%
Return on Assets (ROA)
Reported 8.58% 7.45% 13.29% 16.70% 24.78% 23.39%
Adjusted 6.56% 7.88% 13.70% 16.37% 23.59% 23.09%

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 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 current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Intuit Inc. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Intuit Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Intuit Inc. adjusted debt-to-capital 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 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 ROE A profitability ratio calculated as adjusted net income divided by adjusted total 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 Total Asset Turnover

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
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
Selected Financial Data (US$ in millions)
Adjusted net revenue2 14,480 12,848 9,660 7,721 6,823 6,033
Adjusted total assets3 27,723 27,754 15,604 10,878 6,637 5,495
Activity Ratio
Adjusted total asset turnover4 0.52 0.46 0.62 0.71 1.03 1.10

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).

1 2023 Calculation
Total asset turnover = Net revenue ÷ Total assets
= 14,368 ÷ 27,780 = 0.52

2 Adjusted net revenue. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted net revenue ÷ Adjusted total assets
= 14,480 ÷ 27,723 = 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 Current Ratio

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Reported
Selected Financial Data (US$ in millions)
Current assets 5,557 5,047 5,157 7,980 3,594 2,404
Current liabilities 3,790 3,630 2,655 3,529 1,966 2,116
Liquidity Ratio
Current ratio1 1.47 1.39 1.94 2.26 1.83 1.14
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2 5,564 5,078 5,253 7,992 3,597 2,409
Adjusted current liabilities3 2,869 2,822 1,971 2,877 1,347 1,155
Liquidity Ratio
Adjusted current ratio4 1.94 1.80 2.67 2.78 2.67 2.09

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).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 5,557 ÷ 3,790 = 1.47

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 5,564 ÷ 2,869 = 1.94

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Intuit Inc. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Reported
Selected Financial Data (US$ in millions)
Total debt 6,120 6,914 2,034 3,369 436 438
Stockholders’ equity 17,269 16,441 9,869 5,106 3,749 2,354
Solvency Ratio
Debt to equity1 0.35 0.42 0.21 0.66 0.12 0.19
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 6,689 7,540 2,480 3,636 788 837
Adjusted stockholders’ equity3 18,142 17,894 11,174 5,720 4,411 3,437
Solvency Ratio
Adjusted debt to equity4 0.37 0.42 0.22 0.64 0.18 0.24

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).

1 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 6,120 ÷ 17,269 = 0.35

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 6,689 ÷ 18,142 = 0.37

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Intuit Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Debt to Capital

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Reported
Selected Financial Data (US$ in millions)
Total debt 6,120 6,914 2,034 3,369 436 438
Total capital 23,389 23,355 11,903 8,475 4,185 2,792
Solvency Ratio
Debt to capital1 0.26 0.30 0.17 0.40 0.10 0.16
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 6,689 7,540 2,480 3,636 788 837
Adjusted total capital3 24,831 25,434 13,654 9,356 5,199 4,274
Solvency Ratio
Adjusted debt to capital4 0.27 0.30 0.18 0.39 0.15 0.20

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).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 6,120 ÷ 23,389 = 0.26

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 6,689 ÷ 24,831 = 0.27

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Intuit Inc. adjusted debt-to-capital 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
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
Selected Financial Data (US$ in millions)
Adjusted total assets2 27,723 27,754 15,604 10,878 6,637 5,495
Adjusted stockholders’ equity3 18,142 17,894 11,174 5,720 4,411 3,437
Solvency Ratio
Adjusted financial leverage4 1.53 1.55 1.40 1.90 1.50 1.60

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).

1 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 27,780 ÷ 17,269 = 1.61

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 27,723 ÷ 18,142 = 1.53

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 Net Profit Margin

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
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
Selected Financial Data (US$ in millions)
Adjusted net income2 1,818 2,186 2,138 1,781 1,566 1,269
Adjusted net revenue3 14,480 12,848 9,660 7,721 6,823 6,033
Profitability Ratio
Adjusted net profit margin4 12.56% 17.01% 22.13% 23.07% 22.95% 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).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Net revenue
= 100 × 2,384 ÷ 14,368 = 16.59%

2 Adjusted net income. See details »

3 Adjusted net revenue. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted net revenue
= 100 × 1,818 ÷ 14,480 = 12.56%

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 Return on Equity (ROE)

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
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
Selected Financial Data (US$ in millions)
Adjusted net income2 1,818 2,186 2,138 1,781 1,566 1,269
Adjusted stockholders’ equity3 18,142 17,894 11,174 5,720 4,411 3,437
Profitability Ratio
Adjusted ROE4 10.02% 12.22% 19.13% 31.14% 35.50% 36.92%

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).

1 2023 Calculation
ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 2,384 ÷ 17,269 = 13.81%

2 Adjusted net income. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 1,818 ÷ 18,142 = 10.02%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total 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
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
Selected Financial Data (US$ in millions)
Adjusted net income2 1,818 2,186 2,138 1,781 1,566 1,269
Adjusted total assets3 27,723 27,754 15,604 10,878 6,637 5,495
Profitability Ratio
Adjusted ROA4 6.56% 7.88% 13.70% 16.37% 23.59% 23.09%

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).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 2,384 ÷ 27,780 = 8.58%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 1,818 ÷ 27,723 = 6.56%

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.