Stock Analysis on Net

Microsoft Corp. (NASDAQ:MSFT)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Microsoft Corp., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
U.S. federal 14,009 8,329 3,285 3,537 4,718 19,764
U.S. state and local 2,322 1,679 1,229 763 662 934
Foreign 6,678 6,672 5,467 4,444 5,531 4,348
Current taxes 23,009 16,680 9,981 8,744 10,911 25,046
U.S. federal (6,146) (4,815) 25 58 (5,647) (4,292)
U.S. state and local (477) (1,062) (204) (6) (1,010) (458)
Foreign 564 175 29 (41) 194 (393)
Deferred taxes (6,059) (5,702) (150) 11 (6,463) (5,143)
Provision for income taxes 16,950 10,978 9,831 8,755 4,448 19,903

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

Item Description The company
Current taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Microsoft Corp. current taxes increased from 2021 to 2022 and from 2022 to 2023.
Deferred taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Microsoft Corp. deferred taxes decreased from 2021 to 2022 and 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. Microsoft Corp. provision for income taxes increased from 2021 to 2022 and from 2022 to 2023.

Effective Income Tax Rate (EITR)

Microsoft Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 28.10%
Foreign earnings taxed at lower rates -1.80% -1.30% -2.70% -3.70% -4.10% -7.80%
Impact of intangible property transfers 0.00% -3.90% 0.00% 0.00% -5.90% 0.00%
Foreign-derived intangible income deduction -1.30% -1.10% -1.30% -1.10% -1.40% 0.00%
State income taxes, net of federal benefit 1.60% 1.40% 1.40% 1.30% 0.70% 1.30%
Research and development credit -1.10% -0.90% -0.90% -1.10% -1.10% -1.30%
Excess tax benefits relating to stock-based compensation -0.70% -1.90% -2.40% -2.20% -2.20% -2.50%
Interest, net 0.80% 0.50% 0.50% 1.00% 1.00% 1.20%
Other reconciling items, net 0.50% -0.70% -1.80% 1.30% 1.80% -2.10%
Effective tax rate, before impact of the enactment of the TCJA 19.00% 13.10% 13.80% 16.50% 9.80% 16.90%
Impact of the enactment of the TCJA 0.00% 0.00% 0.00% 0.00% 0.40% 37.70%
Effective tax rate 19.00% 13.10% 13.80% 16.50% 10.20% 54.60%

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

Item Description The company
Effective tax rate, before impact of the enactment of the TCJA Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Microsoft Corp. effective tax rate, before impact of the enactment of the TCJA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Components of Deferred Tax Assets and Liabilities

Microsoft Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Stock-based compensation expense 681 601 502 461 406 460
Accruals, reserves, and other expenses 3,131 2,874 2,960 2,721 2,287 1,832
Loss and credit carryforwards 1,441 1,546 1,090 865 3,518 3,369
Amortization 9,440 10,183 6,346 6,361 7,046 351
Leasing liabilities 5,041 4,557 4,060 3,025 1,594
Unearned revenue 3,296 2,876 2,659 1,553 475
Book/tax basis differences in investments and debt 373
Capitalized research and development 6,958 473
Other 489 461 543 354 367 56
Deferred income tax assets 30,850 23,571 18,160 15,340 15,693 6,068
Valuation allowance (939) (1,012) (769) (755) (3,214) (3,186)
Deferred income tax assets, net of valuation allowance 29,911 22,559 17,391 14,585 12,479 2,882
Book/tax basis differences in investments and debt (174) (2,605) (2,642) (738)
Unearned revenue (30) (639)
Leasing assets (4,680) (4,291) (3,834) (2,817) (1,510)
Depreciation (2,674) (1,602) (1,010) (1,103)
Deferred tax on foreign earnings (2,738) (3,104) (2,815) (2,581) (2,607) (61)
Other (89) (103) (144) (344) (291) (251)
Deferred income tax liabilities (10,181) (9,274) (10,408) (8,384) (5,176) (2,054)
Net deferred income tax assets (liabilities) 19,730 13,285 6,983 6,201 7,303 828

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

Item Description The company
Deferred income tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Microsoft Corp. deferred income tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred income tax assets, net of valuation allowance Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Microsoft Corp. deferred income tax assets, net of valuation allowance increased from 2021 to 2022 and from 2022 to 2023.
Net deferred income 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. Microsoft Corp. net deferred income tax assets (liabilities) increased from 2021 to 2022 and from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Microsoft Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Long-term deferred income tax assets (included in Other long-term assets) 20,163 13,515 7,181 6,405 7,536 1,369
Long-term deferred income tax liabilities 433 230 198 204 233 541

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

Item Description The company
Long-term deferred income tax assets (included in Other long-term 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. Microsoft Corp. long-term deferred income tax assets (included in Other long-term 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. Microsoft Corp. long-term deferred income tax liabilities increased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Microsoft Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Adjustment to Total Assets
Total assets (as reported) 411,976 364,840 333,779 301,311 286,556 258,848
Less: Noncurrent deferred tax assets, net 20,163 13,515 7,181 6,405 7,536 1,369
Total assets (adjusted) 391,813 351,325 326,598 294,906 279,020 257,479
Adjustment to Total Liabilities
Total liabilities (as reported) 205,753 198,298 191,791 183,007 184,226 176,130
Less: Noncurrent deferred tax liabilities, net 433 230 198 204 233 541
Total liabilities (adjusted) 205,320 198,068 191,593 182,803 183,993 175,589
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 206,223 166,542 141,988 118,304 102,330 82,718
Less: Net deferred tax assets (liabilities) 19,730 13,285 6,983 6,201 7,303 828
Stockholders’ equity (adjusted) 186,493 153,257 135,005 112,103 95,027 81,890
Adjustment to Net Income
Net income (as reported) 72,361 72,738 61,271 44,281 39,240 16,571
Add: Deferred income tax expense (benefit) (6,059) (5,702) (150) 11 (6,463) (5,143)
Net income (adjusted) 66,302 67,036 61,121 44,292 32,777 11,428

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).


Microsoft Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Microsoft Corp., adjusted financial ratios

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Net Profit Margin
Reported net profit margin 34.15% 36.69% 36.45% 30.96% 31.18% 15.02%
Adjusted net profit margin 31.29% 33.81% 36.36% 30.97% 26.05% 10.36%
Total Asset Turnover
Reported total asset turnover 0.51 0.54 0.50 0.47 0.44 0.43
Adjusted total asset turnover 0.54 0.56 0.51 0.48 0.45 0.43
Financial Leverage
Reported financial leverage 2.00 2.19 2.35 2.55 2.80 3.13
Adjusted financial leverage 2.10 2.29 2.42 2.63 2.94 3.14
Return on Equity (ROE)
Reported ROE 35.09% 43.68% 43.15% 37.43% 38.35% 20.03%
Adjusted ROE 35.55% 43.74% 45.27% 39.51% 34.49% 13.96%
Return on Assets (ROA)
Reported ROA 17.56% 19.94% 18.36% 14.70% 13.69% 6.40%
Adjusted ROA 16.92% 19.08% 18.71% 15.02% 11.75% 4.44%

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Microsoft Corp. 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. Microsoft 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.
Microsoft Corp. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Microsoft Corp. 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. Microsoft Corp. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Microsoft Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 72,361 72,738 61,271 44,281 39,240 16,571
Revenue 211,915 198,270 168,088 143,015 125,843 110,360
Profitability Ratio
Net profit margin1 34.15% 36.69% 36.45% 30.96% 31.18% 15.02%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 66,302 67,036 61,121 44,292 32,777 11,428
Revenue 211,915 198,270 168,088 143,015 125,843 110,360
Profitability Ratio
Adjusted net profit margin2 31.29% 33.81% 36.36% 30.97% 26.05% 10.36%

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

2023 Calculations

1 Net profit margin = 100 × Net income ÷ Revenue
= 100 × 72,361 ÷ 211,915 = 34.15%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 66,302 ÷ 211,915 = 31.29%

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

Adjusted Total Asset Turnover

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Revenue 211,915 198,270 168,088 143,015 125,843 110,360
Total assets 411,976 364,840 333,779 301,311 286,556 258,848
Activity Ratio
Total asset turnover1 0.51 0.54 0.50 0.47 0.44 0.43
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 211,915 198,270 168,088 143,015 125,843 110,360
Adjusted total assets 391,813 351,325 326,598 294,906 279,020 257,479
Activity Ratio
Adjusted total asset turnover2 0.54 0.56 0.51 0.48 0.45 0.43

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

2023 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 211,915 ÷ 411,976 = 0.51

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 211,915 ÷ 391,813 = 0.54

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Microsoft Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Total assets 411,976 364,840 333,779 301,311 286,556 258,848
Stockholders’ equity 206,223 166,542 141,988 118,304 102,330 82,718
Solvency Ratio
Financial leverage1 2.00 2.19 2.35 2.55 2.80 3.13
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 391,813 351,325 326,598 294,906 279,020 257,479
Adjusted stockholders’ equity 186,493 153,257 135,005 112,103 95,027 81,890
Solvency Ratio
Adjusted financial leverage2 2.10 2.29 2.42 2.63 2.94 3.14

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

2023 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 411,976 ÷ 206,223 = 2.00

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 391,813 ÷ 186,493 = 2.10

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.
Microsoft Corp. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 72,361 72,738 61,271 44,281 39,240 16,571
Stockholders’ equity 206,223 166,542 141,988 118,304 102,330 82,718
Profitability Ratio
ROE1 35.09% 43.68% 43.15% 37.43% 38.35% 20.03%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 66,302 67,036 61,121 44,292 32,777 11,428
Adjusted stockholders’ equity 186,493 153,257 135,005 112,103 95,027 81,890
Profitability Ratio
Adjusted ROE2 35.55% 43.74% 45.27% 39.51% 34.49% 13.96%

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

2023 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 72,361 ÷ 206,223 = 35.09%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 66,302 ÷ 186,493 = 35.55%

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

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 72,361 72,738 61,271 44,281 39,240 16,571
Total assets 411,976 364,840 333,779 301,311 286,556 258,848
Profitability Ratio
ROA1 17.56% 19.94% 18.36% 14.70% 13.69% 6.40%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 66,302 67,036 61,121 44,292 32,777 11,428
Adjusted total assets 391,813 351,325 326,598 294,906 279,020 257,479
Profitability Ratio
Adjusted ROA2 16.92% 19.08% 18.71% 15.02% 11.75% 4.44%

Based on: 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30).

2023 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 72,361 ÷ 411,976 = 17.56%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 66,302 ÷ 391,813 = 16.92%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Microsoft Corp. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.