Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 352 399
Total assets (adjusted) 27,780 27,734 15,516 10,931 6,635 5,577
Adjustment to Total Debt
Total debt (as reported) 6,120 6,914 2,034 3,369 436 438
Add: Operating lease liability (before adoption of FASB Topic 842)2 352 399
Add: Current portion of operating lease liabilities 89 84 66 46
Add: Operating lease liabilities, excluding current portion 480 542 380 221
Total debt (adjusted) 6,689 7,540 2,480 3,636 788 837

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, 2 Equal to total present value of future operating lease payments.


Intuit Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (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
Total Asset Turnover1
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 0.70 1.02 1.07
Debt to Equity2
Reported debt to equity 0.35 0.42 0.21 0.66 0.12 0.19
Adjusted debt to equity 0.39 0.46 0.25 0.71 0.21 0.36
Return on Assets3 (ROA)
Reported ROA 8.58% 7.45% 13.29% 16.70% 24.78% 23.39%
Adjusted ROA 8.58% 7.45% 13.29% 16.70% 23.47% 21.71%

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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Intuit Inc. adjusted debt to equity ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Intuit Inc. adjusted ROA deteriorated from 2021 to 2022 but then slightly improved 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
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 Operating Leases
Selected Financial Data (US$ in millions)
Net revenue 14,368 12,726 9,633 7,679 6,784 5,964
Adjusted total assets 27,780 27,734 15,516 10,931 6,635 5,577
Activity Ratio
Adjusted total asset turnover2 0.52 0.46 0.62 0.70 1.02 1.07

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 ÷ 27,780 = 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 Debt to Equity

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 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 for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 6,689 7,540 2,480 3,636 788 837
Stockholders’ equity 17,269 16,441 9,869 5,106 3,749 2,354
Solvency Ratio
Adjusted debt to equity2 0.39 0.46 0.25 0.71 0.21 0.36

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

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 6,689 ÷ 17,269 = 0.39

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Intuit Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then slightly improved 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 Operating Leases
Selected Financial Data (US$ in millions)
Net income 2,384 2,066 2,062 1,826 1,557 1,211
Adjusted total assets 27,780 27,734 15,516 10,931 6,635 5,577
Profitability Ratio
Adjusted ROA2 8.58% 7.45% 13.29% 16.70% 23.47% 21.71%

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 × Net income ÷ Adjusted total assets
= 100 × 2,384 ÷ 27,780 = 8.58%

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