Stock Analysis on Net

Apple Inc. (NASDAQ:AAPL)

$24.99

Analysis of Income Taxes

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Income Tax Expense (Benefit)

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

US$ in millions

Microsoft Excel
12 months ended: Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Federal
State
Foreign
Current
Federal
State
Foreign
Deferred
Provision for income taxes

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).


The analysis of the annual current and deferred income tax expenses reveals significant variations across the periods under review. The current income tax expense demonstrates an overall increasing trend, with notable fluctuations in the most recent years.

Current Income Tax Expense
The current tax expense rose considerably from approximately 9.9 billion USD in 2020 to over 19.3 billion USD in 2021, almost doubling in one year. Although it slightly declined to about 18.4 billion USD in 2022, it picked up again to nearly 19.8 billion USD in 2023. The expense saw a sharp increase to 32.8 billion USD in 2024, followed by a decline to around 22.1 billion USD in 2025. This pattern indicates volatility, with an overall rising tendency, particularly highlighted by the peak in 2024.
Deferred Income Tax Expense
The deferred tax component exhibited more variability and less predictability across periods. It started negative at -215 million USD in 2020, declined significantly to -4.8 billion USD in 2021, then reversed to a positive 895 million USD in 2022. The deferred tax moved back to negative values in 2023 and 2024, approximately -3.0 billion USD in both years, before improving to a less negative figure of -1.3 billion USD in 2025. This oscillation suggests considerable adjustments in deferred tax liabilities or assets, reflecting timing differences or changes in tax regulations or estimates.
Total Provision for Income Taxes
The overall provision for income taxes mirrors the trends observed in the individual tax components but is driven predominantly by the current tax expense. Starting at 9.7 billion USD in 2020, the provision increased to 14.5 billion USD in 2021, followed by a substantial rise to 19.3 billion USD in 2022. In 2023, there was a slight decrease to 16.7 billion USD, and it surged to 29.7 billion USD in 2024 before declining to 20.7 billion USD in 2025. These fluctuations reflect both the changes in current taxes and the impact of deferred tax adjustments.

Overall, the data indicate that the company experienced significant shifts in tax-related expenses over the five-year span. The current tax expenses generally increased with some volatility, while deferred tax expenses showed pronounced swings between positive and negative values. The combined effect resulted in a fluctuating but upward trend in the total income tax provision, peaking notably in 2024 before easing somewhat in 2025.


Effective Income Tax Rate (EITR)

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

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Statutory federal income tax rate
Effective tax rate

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).


Statutory federal income tax rate
The statutory federal income tax rate remained constant at 21% throughout the entire period from 2020 to 2025, indicating no legislative changes affecting the baseline tax obligation during these years.
Effective tax rate
The effective tax rate exhibits variability over the analyzed periods. It started at 14.4% in 2020, slightly decreased to 13.3% in 2021, then increased to 16.2% in 2022, followed by a decrease to 14.7% in 2023. Notably, there was a significant rise to 24.1% in 2024, before dropping back to 15.6% in 2025.
This pattern suggests fluctuations in tax planning, deductions, credits, or other influences affecting the actual tax burden. The spike in 2024 may indicate a one-time adjustment, changes in income composition, or shifts in jurisdictional tax positions. The overall trend shows the effective tax rate generally remains below the statutory rate except for the notable increase in 2024.

Components of Deferred Tax Assets and Liabilities

Apple Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Capitalized research and development
Tax credit carryforwards
Accrued liabilities and other reserves
Deferred revenue
Lease liabilities
Other
Deferred tax assets
Valuation allowance
Deferred tax assets, net
Depreciation
Right-of-use assets
Minimum tax on foreign earnings
Other
Deferred tax liabilities
Net deferred tax assets (liabilities)

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).


Capitalized Research and Development
A clear upward trend is observed, starting from no recorded value in earlier years to a significant increase by 2025. The capitalized R&D grows from 1,267 million USD in 2022 to 15,041 million USD in 2025, indicating substantial investment in development activities.
Tax Credit Carryforwards
Tax credit carryforwards show consistent growth from 797 million USD in 2020 to a peak of 8,856 million USD in 2024, followed by a slight decline to 8,643 million USD in 2025. This suggests effective utilization and accumulation of tax credits over the period.
Accrued Liabilities and Other Reserves
The accrued liabilities and reserves demonstrate modest fluctuations, increasing from 4,934 million USD in 2020 to a peak of 6,515 million USD in 2022, then gradually declining to 6,154 million USD by 2025. This pattern indicates relative stability in liabilities with slight adjustments over time.
Deferred Revenue
Deferred revenue initially rises sharply from 1,638 million USD in 2020 to 5,742 million USD in 2022, then declines significantly to 2,953 million USD by 2025. This decline may reflect changes in customer contract structures or revenue recognition policies.
Lease Liabilities
Lease liabilities are relatively stable throughout the period, hovering around 2,400 million USD with a slight increase to 2,577 million USD by 2025, indicating consistent leasing obligations.
Other Assets and Liabilities
The unspecified "Other" category shows a downward trend, decreasing from 9,929 million USD in 2020 to 3,049 million USD in 2025, highlighting a reduction in miscellaneous assets or liabilities.
Deferred Tax Assets
Deferred tax assets steadily increase from 19,336 million USD in 2020 to 38,417 million USD in 2025. This growth suggests increased future tax benefits expected by the company.
Valuation Allowance
The valuation allowance grows negatively from -1,041 million USD in 2020 to -10,966 million USD in 2025, indicating an increasing offset against deferred tax assets, possibly due to uncertainty in their realizability.
Net Deferred Tax Assets
Net deferred tax assets (after allowance) rise consistently from 8,157 million USD in 2020 to 19,980 million USD in 2025, reflecting an overall strengthening of deferred tax asset positions notwithstanding the growing allowance.
Depreciation
Depreciation expenses are recorded starting in 2023, increasing from -1,998 million USD to -3,276 million USD in 2025, indicative of rising capital asset usage or acquisitions requiring amortization.
Right-of-Use Assets
Right-of-use assets remain fairly stable but show slight fluctuations around -2,150 million USD throughout the years, pointing to steady lease-related asset recognition.
Minimum Tax on Foreign Earnings
The minimum tax on foreign earnings decreases over time from -7,045 million USD in 2020 to -1,217 million USD in 2025, suggesting changes in foreign tax liabilities or tax planning strategies reducing the minimum tax burden.
Deferred Tax Liabilities
Deferred tax liabilities decline from -10,138 million USD in 2020 to around -7,471 million USD in 2025, with some variation, indicating a reduction in future taxable amounts expected.
Net Deferred Tax Assets (Liabilities)
There is a positive growth trend in net deferred tax assets from 8,157 million USD in 2020 to 19,980 million USD in 2025, implying improved net tax positions.

Deferred Tax Assets and Liabilities, Classification

Apple Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Deferred tax assets
Deferred tax liabilities

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).


Deferred Tax Assets
The deferred tax assets exhibited a consistently upward trend over the analyzed periods. Starting at approximately US$8.2 billion in late 2020, the figure increased substantially to about US$13.1 billion by late 2021. This rising momentum continued through the following years, reaching around US$20.8 billion by late 2025. The sustained growth in deferred tax assets suggests expanding temporary differences or carryforwards that could reduce taxable income in the future, reflecting either increased deductible expenses or losses recognized for accounting purposes but not yet realized for tax purposes.
Deferred Tax Liabilities
Deferred tax liabilities data first appears in late 2022 with a value of approximately US$838 million. In subsequent years, these liabilities showed some volatility, declining to around US$297 million in late 2024, followed by an increase to approximately US$797 million by late 2025. This fluctuation could be indicative of changing timing differences, such as accelerated depreciation or revenue recognition differences, which impact future tax payments.
Overall Tax Position
The growing deferred tax assets significantly outweigh the relatively modest deferred tax liabilities throughout the period. This implies a net deferred tax asset position that has been strengthening year-over-year. Such a position may represent potential tax benefits and improved future cash flow from reduced tax payments, assuming realization of these assets.
Insights
The steep increase in deferred tax assets over the six-year span indicates the company’s increasing recognition of tax-related temporary differences that are beneficial to its future tax expense profile. However, the presence and variability of deferred tax liabilities suggest ongoing complexities in tax timing differences that merit attention. Monitoring these trends will be vital for anticipating the company’s effective tax rate and potential tax-related cash flows going forward.

Adjustments to Financial Statements: Removal of Deferred Taxes

Apple Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Adjustment to Total Assets
Total assets (as reported)
Less: Noncurrent deferred tax assets, net
Total assets (adjusted)
Adjustment to Total Liabilities
Total liabilities (as reported)
Less: Noncurrent deferred tax liabilities, net
Total liabilities (adjusted)
Adjustment to Shareholders’ Equity
Shareholders’ equity (as reported)
Less: Net deferred tax assets (liabilities)
Shareholders’ equity (adjusted)
Adjustment to Net Income
Net income (as reported)
Add: Deferred income tax expense (benefit)
Net income (adjusted)

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).


The financial data over the periods shows several notable trends regarding the company's assets, liabilities, shareholders’ equity, and net income, both on a reported and adjusted basis.

Total Assets
Reported total assets increased steadily from 323,888 million USD in 2020 to a peak of 364,980 million USD in 2024, followed by a slight decline to 359,241 million USD in 2025. Adjusted total assets followed a similar pattern but remained consistently lower than reported figures, rising from 315,731 million USD in 2020 to 345,481 million USD in 2024, then decreasing marginally to 338,464 million USD in 2025.
Total Liabilities
Reported total liabilities exhibited a rising trend from 258,549 million USD in 2020 to a peak of 308,030 million USD in 2024, then declined to 285,508 million USD in 2025. Adjusted total liabilities mirrored this movement closely, reaching a high of 307,733 million USD in 2024 before decreasing to 284,711 million USD in 2025. The close alignment between reported and adjusted liabilities indicates minimal impact from deferred income tax adjustments on liabilities.
Shareholders’ Equity
Reported shareholders’ equity showed variability, peaking at 65,339 million USD in 2020, decreasing to a low of 50,672 million USD in 2022, rebounding to 62,146 million USD in 2023, then declining again to 56,950 million USD in 2024, before increasing substantially to 73,733 million USD in 2025. Adjusted shareholders’ equity demonstrated a similar pattern but consistently remained below reported equity values, dropping markedly from 57,182 million USD in 2020 to 36,135 million USD in 2022, showing recovery to 44,895 million USD in 2023, then falling to 37,748 million USD in 2024 before rising to 53,753 million USD in 2025.
Net Income
Reported net income showed an overall increasing trend from 57,411 million USD in 2020 to a peak of 99,803 million USD in 2022. A moderate decline followed in 2023 and 2024 with net income of approximately 93,000 million USD, then a substantial increase to 112,010 million USD in 2025. Adjusted net income followed a similar trajectory, rising from 57,196 million USD in 2020 to 100,698 million USD in 2022, declining slightly in the subsequent years, and culminating at 110,671 million USD in 2025. The adjusted figures are generally close to the reported ones, indicating that deferred income tax adjustments have a limited but noticeable effect on reported profitability.

Overall, total assets and liabilities have trended upward with peaks around 2024, followed by moderate decreases. Shareholders’ equity reflects more volatility, with significant declines in the middle years followed by recovery toward the end of the period. Net income has generally increased, showing some fluctuation but ending with a strong performance in the most recent year. The adjusted financials consistently reflect slightly lower asset and equity balances as well as net income compared to reported figures, highlighting the financial effect of deferred income tax adjustments without drastically altering the overall financial trends.


Apple Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Apple Inc., adjusted financial ratios

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Total Asset Turnover
Reported total asset turnover
Adjusted total asset turnover
Financial Leverage
Reported financial leverage
Adjusted financial leverage
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).


The analysis of the reported and deferred income tax adjusted financial data over the six-year period reveals several notable trends and insights about the company's profitability, efficiency, leverage, and return metrics.

Net Profit Margin
The reported net profit margin generally increased from 20.91% in 2020 to 26.92% in 2025, peaking with some fluctuations around mid-period values. The adjusted net profit margin follows a similar pattern but shows slightly lower percentages than the reported figures except in 2025 where it is slightly lower at 26.59%. This indicates consistent profitability while reflecting the effects of tax adjustments that moderately affect margin assessments.
Total Asset Turnover
Both reported and adjusted total asset turnover ratios show a clear upward trend, increasing from roughly 0.85-0.87 in 2020 to 1.16-1.23 in 2025. The adjusted asset turnover is consistently higher than the reported figures, suggesting improved asset utilization efficiency when accounting for deferred taxes.
Financial Leverage
Financial leverage ratios display volatility over the period. The reported leverage increases from 4.96 in 2020 to a peak of 6.96 in 2022, declines, then fluctuates to 4.87 by 2025. Adjusted leverage shows an even greater volatility with a substantial peak at 9.34 in 2022, indicating periods of increased reliance on debt or other leverage forms before reducing leverage again. The adjusted figures hint at more pronounced leverage effects due to tax adjustments during certain years.
Return on Equity (ROE)
Reported ROE exhibits a strong upward trajectory, beginning at 87.87% in 2020, rising significantly to nearly 197% in 2022, followed by fluctuations but maintaining elevated levels above 150% through 2025. Adjusted ROE is even higher, reaching a peak of 278.67% in 2022 and sustaining levels above 200% thereafter. Such high ROE values indicate very strong profitability relative to shareholder equity, amplified when considering tax adjustments.
Return on Assets (ROA)
ROA trends closely mirror those of net profit margin and asset turnover, increasing from around 17.7-18.1% in 2020 to above 30% by 2025. Adjusted ROA figures are consistently higher than reported ROA, highlighting the beneficial impact of adjustments for deferred taxes on overall asset profitability assessments.

In summary, the company shows improving profitability margins, enhanced asset utilization, and very strong returns on equity and assets over time. Leverage ratios indicate periods of increased financial risk which correspond to peaks in ROE, suggesting effective use of leverage to amplify shareholder returns. Adjusted figures consistently reflect higher efficiency and returns than reported metrics, underscoring the importance of considering deferred tax effects in financial evaluations.


Apple Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income
Net sales
Profitability Ratio
Net profit margin1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income
Net sales
Profitability Ratio
Adjusted net profit margin2

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).

2025 Calculations

1 Net profit margin = 100 × Net income ÷ Net sales
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net sales
= 100 × ÷ =


The financial data indicates a generally positive trend in both reported and adjusted net income over the examined periods, with some fluctuations. Reported net income exhibited substantial growth from approximately 57.4 billion US dollars in the earliest period to around 112.0 billion in the latest period, nearly doubling over the span. Adjusted net income also showed an upward trajectory, increasing from about 57.2 billion to approximately 110.7 billion in the final period, demonstrating consistent growth despite minor declines in some intervals.

The reported net income rose significantly between the second and third periods, followed by a moderate decline across the fourth and fifth periods before increasing again in the final period. Adjusted net income presented a similar pattern, with a peak in the third period and slight decreases through the fourth and fifth periods, then a notable recovery in the last period.

Regarding profit margins, the reported net profit margin increased from about 20.9% to a peak of approximately 25.9% in the second period. It then slightly decreased and stabilized around 25.3% through the third and fourth periods, further declining to roughly 24.0% in the fifth period, before reaching its highest level of approximately 26.9% in the final period. Adjusted net profit margins followed a close but slightly lower trajectory than reported margins, showing an initial increase, then a mild decline, and finally a rise to just under 26.6% by the end.

The adjustments for deferred income tax had a moderate effect on net income values, as indicated by the differences between reported and adjusted figures. These adjustments appear to smooth out some fluctuations in net income, especially noticeable in the middle periods where adjusted net income is lower than reported figures, suggesting deferred tax effects reduced stated profitability during those years.

Income Trends
Both reported and adjusted net incomes demonstrated considerable growth over the six-year span, with occasional declines suggesting periods of varying operational or taxation impacts.
Profit Margins
Net profit margins increased overall, with more volatility observed in the middle years. The final period showed the highest margins, indicating improved profitability relative to revenue.
Impact of Deferred Taxes
Deferred income tax adjustments moderated earnings in some periods, particularly reflecting as slightly lower adjusted net income figures compared to reported figures during years of decline in profitability.

Adjusted Total Asset Turnover

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net sales
Total assets
Activity Ratio
Total asset turnover1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales
Adjusted total assets
Activity Ratio
Adjusted total asset turnover2

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).

2025 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= ÷ =

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= ÷ =


The analysis of the reported and deferred income tax adjusted financial data over the periods indicates several notable trends concerning Apple Inc.’s total assets and asset turnover ratios.

Total Assets
The reported total assets exhibit a general upward trend from US$323,888 million in 2020 to a peak of US$364,980 million in 2024, followed by a slight decline to US$359,241 million in 2025. This suggests a growth phase in asset accumulation over the middle periods with a modest reduction in the most recent year. Similarly, the adjusted total assets, which account for deferred income tax effects, present a comparable pattern, rising from US$315,731 million in 2020 to US$345,481 million in 2024 before decreasing to US$338,464 million in 2025. The adjustment slightly reduces the asset base across all years compared to the reported figures but preserves the overall trend of growth followed by a decrease.
Total Asset Turnover Ratios
The reported total asset turnover ratio demonstrates a positive trajectory. Starting at 0.85 in 2020, it increases steadily to 1.12 by 2022, then remains near this level with minor fluctuations—1.09 in 2023, 1.07 in 2024, and ultimately rising to 1.16 in 2025. This pattern reflects improved efficiency in utilizing assets to generate revenue over time, with a slight dip mid-term but a strong recovery by the end of the period.
The adjusted total asset turnover ratio shows a slightly higher level of efficiency compared to the reported figures. It begins at 0.87 in 2020 and ascends consistently each year: 1.08 in 2021, reaching 1.17 in 2022 and maintaining elevated levels through 2023 (1.15) and 2024 (1.13), before peaking at 1.23 in 2025. The adjusted ratios suggest a steadily improving asset utilization even when considering deferred tax adjustments, indicating strong operational performance and asset management.
Summary of Insights
The data reveals that despite fluctuations in asset size, particularly the slight contraction in 2025, the company has enhanced its efficiency in turning its assets into revenue. The improvement is more pronounced when deferred income tax is accounted for, suggesting that tax adjustments do not diminish the underlying operational productivity. Overall, the trend evidences solid asset management and sustained growth in asset utilization capacity throughout the reviewed periods.

Adjusted Financial Leverage

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets
Shareholders’ equity
Solvency Ratio
Financial leverage1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets
Adjusted shareholders’ equity
Solvency Ratio
Adjusted financial leverage2

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).

2025 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ equity
= ÷ =

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= ÷ =


The financial data reveals notable trends and fluctuations in assets, equity, and leverage ratios over the six-year period under review.

Total Assets
Reported total assets showed an overall moderate increase from 323,888 million US dollars in 2020 to 359,241 million US dollars in 2025, with a peak in 2024 at 364,980 million. Adjusted total assets followed a similar pattern but remained consistently lower than reported figures, reflecting adjustments related to income tax considerations. Both measures demonstrate a growth trend with minor declines observed from 2024 to 2025.
Shareholders’ Equity
Reported shareholders’ equity experienced volatility, beginning at 65,339 million US dollars in 2020, dipping to a low of 50,672 million in 2022, recovering partially in 2023, declining again in 2024, and then substantially increasing to 73,733 million in 2025. Adjusted equity values were consistently lower than reported, indicating significant deferred income tax impacts. Adjusted equity also declined markedly from 2020 to 2022, followed by a gradual recovery but remaining below 2020 levels before a considerable uplift in 2025.
Financial Leverage
Reported financial leverage ratios fluctuated between 4.87 and 6.96 over the period. The lowest leverage occurred in 2025, indicating a potentially stronger equity base relative to assets that year. Adjusted financial leverage was consistently higher than reported ratios, ranging from 5.52 to 9.34, reflecting the effects of deferred tax adjustments which reduce equity and thereby increase leverage measurements. Peak adjusted leverage occurred in 2022 and 2024, signaling periods of heightened financial risk or capital structure shifts when accounting for tax adjustments.

Overall, the data suggests periods of asset accumulation accompanied by varying equity strength and corresponding changes in leverage. The adjusted values illustrate the impactful role of income tax considerations on the company's financial position, particularly emphasizing increased leverage risk during certain years under the tax-adjusted view. The substantial equity increase in 2025, together with decreasing leverage, points to a notably improved capital structure in the most recent period considered.


Adjusted Return on Equity (ROE)

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income
Shareholders’ equity
Profitability Ratio
ROE1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income
Adjusted shareholders’ equity
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).

2025 Calculations

1 ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted shareholders’ equity
= 100 × ÷ =


The financial data demonstrates distinct trends over the six-year period for reported and adjusted income and equity figures, as well as their corresponding returns on equity.

Net Income
Reported net income exhibits an overall upward trend, increasing from approximately 57.4 billion USD in 2020 to 112 billion USD in 2025, with some fluctuations in the interim years where growth slowed or slightly declined around 2023 and 2024. Adjusted net income follows a similar pattern but shows a somewhat smoother progression, rising from about 57.2 billion USD in 2020 to roughly 110.7 billion USD in 2025. This indicates that adjustments related to deferred income tax have a notable impact, yet both measures reflect robust profitability growth over the period.
Shareholders’ Equity
Reported shareholders’ equity shows a less consistent pattern compared to net income. Starting at 65.3 billion USD in 2020, it declines significantly in the subsequent years, reaching a low of roughly 50.7 billion USD by 2022. It then fluctuates, dipping further to about 56.9 billion USD in 2024 before recovering to 73.7 billion USD in 2025. Adjusted shareholders’ equity displays a sharper decline from 57.2 billion USD in 2020 to a low of 36.1 billion USD by 2022, with a slow recovery through 2025 to approximately 53.8 billion USD. The divergence suggests that adjustments related to deferred taxes affect the equity base by reducing its adjusted value relative to the reported figures, with both measures indicating volatility and a general downward pressure on equity in the mid-term before partial recovery.
Return on Equity (ROE)
Reported ROE figures are exceptionally high throughout the period, beginning at 87.87% in 2020 and peaking at nearly 197% in 2022. Although the ratio dips somewhat in 2023 and 2024, it remains above 150% in 2025. Adjusted ROE presents an even more pronounced trend with extremely elevated values, starting at 100% in 2020 and soaring to 279% by 2022. The ratio then follows a similar path of decline but remains very elevated, around 206% in 2025. These figures reflect the relationship between high net income and comparatively low equity bases, leading to strong leverage effects. The adjusted ROE being higher than reported suggests that the adjustment decreases equity more than income proportionally, thus magnifying returns when considering deferred tax effects.

In summary, the company demonstrates substantial growth in net income, both reported and adjusted, over the six-year horizon. Shareholders’ equity shows a declining trend in the early years with some recovery in later years, particularly in reported figures. The elevated ROE values indicate high profitability relative to equity, intensified by adjustments that reduce equity and increase the return ratios. These trends highlight the importance of understanding deferred tax adjustments in interpreting the company's financial performance and capital structure dynamics.


Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income
Total assets
Profitability Ratio
ROA1
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income
Adjusted total assets
Profitability Ratio
Adjusted ROA2

Based on: 10-K (reporting date: 2025-09-27), 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × ÷ =


The analysis of the annual financial data reveals notable trends in net income, total assets, and return on assets (ROA) both on a reported and adjusted basis over the six-year period.

Net Income Trends
The reported net income demonstrated a generally upward trajectory, starting at $57,411 million in 2020 and rising to $112,010 million by 2025, with some fluctuations. The highest values were observed in 2021 and 2022, followed by a moderate decline in 2023 and 2024 before a significant increase in 2025. Adjusted net income followed a similar pattern but exhibited slightly more pronounced fluctuations. The adjusted figures were marginally lower than reported net income each year, indicating the effect of deferred income tax adjustments on profitability measures.
Total Assets Trends
Reported total assets increased steadily from $323,888 million in 2020 to a peak of $364,980 million in 2024, before a slight decrease to $359,241 million in 2025. Adjusted total assets mirrored this trend but maintained consistently lower values compared to reported assets, starting at $315,731 million in 2020 and peaking at $345,481 million in 2024, followed by a moderate decline in 2025. This difference highlights the impact of deferred income tax adjustments on the asset base.
Return on Assets (ROA) Trends
Both reported and adjusted ROA showed an overall improvement throughout the period. Reported ROA increased from 17.73% in 2020 to 31.18% in 2025. Adjusted ROA exhibited a similar upward trend, rising from 18.12% to 32.7% over the same timeframe. Adjusted ROA values were slightly higher than reported ROA in most years, suggesting that the adjustments yield a higher efficiency measurement when deferred income tax effects are excluded.
Insights and Patterns
The growth in net income alongside the relatively stable and gradually increasing asset base indicates improved profitability and asset utilization efficiency over the analyzed years. The sharper increase in ROA highlights enhanced operational performance and possibly stronger management of assets. The differences between reported and adjusted figures emphasize the influence of deferred income tax on financial outcomes, leading to slight reductions in net income and assets but higher calculated returns.