Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

$24.99

Adjustments to Financial Statements

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

Adjustments to Current Assets

Intuit Inc., adjusted current assets

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Current assets
Adjustments
Add: Allowance for doubtful accounts
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2024-07-31), 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).


The data indicate fluctuations and an overall increasing trend in the current assets of the company over the analyzed periods.

Current Assets
The value rose significantly from US$ 3,594 million in 2019 to a peak of US$ 7,980 million in 2020. Following this peak, there was a decrease to US$ 5,157 million in 2021 and a slight further decline to US$ 5,047 million in 2022. The figure then showed a moderate recovery to US$ 5,557 million in 2023 and a substantial increase to US$ 9,678 million in 2024, which represents the highest point in the series.
Adjusted Current Assets
A similar pattern is observed in adjusted current assets, starting at US$ 3,597 million in 2019 and rising sharply to US$ 7,992 million in 2020. This was followed by a decline to US$ 5,253 million in 2021 and a slight decrease to US$ 5,078 million in 2022. The amount then gradually increased to US$ 5,564 million in 2023 and surged to US$ 9,683 million in 2024, closely mirroring the trend seen in current assets.

The data reveal a volatile but generally upward trend in the company's liquidity position as represented by current assets. The significant increases in 2020 and 2024 suggest periods of enhanced liquidity, while the decreases in 2021 and 2022 indicate contractions. The close alignment between current assets and adjusted current assets across all years suggests consistency in the adjustments applied to the assets reported.


Adjustments to Total Assets

Intuit Inc., adjusted total assets

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts
Less: Long-term deferred income tax assets2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2024-07-31), 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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Long-term deferred income tax assets. See details »


The analysis of the financial data over the specified periods reveals significant growth in the asset base of the entity. Both total assets and adjusted total assets have exhibited a general upward trajectory over the six-year span.

Total Assets
Total assets increased substantially from US$6,283 million as of July 31, 2019, to US$32,132 million by July 31, 2024. This represents more than a fivefold increase over the period, indicating considerable expansion or asset accumulation. The most notable increments occurred between 2020 and 2022 when total assets jumped from US$10,931 million to US$27,734 million, reflecting accelerated growth during these years. The growth between 2022 and 2023 plateaued as total assets remained relatively stable around US$27,780 million before increasing again in 2024.
Adjusted Total Assets
Adjusted total assets display a similar growth pattern, rising from US$6,637 million in 2019 to US$31,439 million in 2024. The values closely mirror those of total assets, with slight variances likely due to specific accounting adjustments or reclassifications. The progression underscores the sustained increase in asset resources with a peak in growth between 2020 and 2022, followed by a stabilization period and subsequent rise in the latest fiscal year analyzed.

Overall, the asset data illustrate a robust expansion phase, particularly evident in the years immediately following 2019. The plateau observed in 2023 suggests a possible temporary stabilization or consolidation before assets grew again in 2024. The consistency between total and adjusted total assets corroborates the reliability of this upward trend. This trajectory may reflect strategic investments, business growth, or acquisitions expanding the asset base considerably over the analyzed timeframe.


Adjustments to Current Liabilities

Intuit Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Current liabilities
Adjustments
Less: Current deferred revenue
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2024-07-31), 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).


Current Liabilities
The current liabilities exhibited significant fluctuations over the observed periods. Initially, there was a marked increase from $1,966 million in 2019 to $3,529 million in 2020. This was followed by a decline to $2,655 million in 2021, then again a rise to $3,630 million in 2022, and a slight increase to $3,790 million in 2023. The most notable change occurred in 2024, where current liabilities more than doubled compared to the prior year, reaching $7,491 million.
Adjusted Current Liabilities
Adjusted current liabilities displayed a somewhat parallel trend to the overall current liabilities but with consistently lower values, indicating adjustments that reduce reported liabilities. From $1,347 million in 2019, there was a substantial rise to $2,877 million in 2020, followed by a reduction to $1,971 million in 2021. The figures then increased to $2,822 million in 2022 and slightly rose to $2,869 million in 2023. Similar to the unadjusted current liabilities, there was a sharp surge in 2024, with adjusted current liabilities reaching $6,619 million, reflecting a considerable increase in the company's near-term obligations after adjustments.
Overall Trends and Insights
The data indicate volatility in both current liabilities and adjusted current liabilities, with significant increases in the years 2020 and 2024. The particularly sharp rise in 2024 suggests potential changes in the company's short-term financial obligations, which might be indicative of increased operational activities, strategic investments, or changes in financing structure that require further examination. The adjustment applied to current liabilities consistently reduced the reported amount but maintained similar relative trends, highlighting the importance of considering both adjusted and unadjusted figures for comprehensive financial analysis.

Adjustments to Total Liabilities

Intuit Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Long-term deferred income tax liabilities (included in Other long-term obligations)2
Less: Deferred revenue
Less: Accrued restructuring
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2024-07-31), 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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Long-term deferred income tax liabilities (included in Other long-term obligations). See details »


The data indicates a significant overall increase in both total liabilities and adjusted total liabilities over the period from July 31, 2019, to July 31, 2024. This suggests a growing reliance on debt or other obligations by the company.

Total liabilities
There is a notable increase from US$2,534 million in 2019 to US$13,696 million in 2024. This represents more than a fivefold rise over the five-year period, with a particularly sharp rise occurring between 2021 and 2022, where the figure nearly doubled from US$5,647 million to US$11,293 million. Following that, liabilities slightly decreased in 2023 to US$10,511 million but then increased again in 2024.
Adjusted total liabilities
This metric also shows a steady upward trend, increasing from US$2,226 million in 2019 to US$12,630 million in 2024. The pattern mirrors that of total liabilities, with a significant rise in 2022, a minor decline in 2023, and a subsequent increase in 2024. The adjusted total liabilities figures consistently remain below total liabilities but follow the same trend trajectory.

These trends highlight a growing leverage position, with a particularly pronounced increase starting in 2020-2022. The slight decrease observed in 2023 for both metrics suggests some form of deleveraging or repayment during that year; however, the resurgence in 2024 indicates renewed increases in obligations. Overall, the escalating liabilities may imply increased investment, expansion, or other corporate activities funded by borrowing or other liabilities.


Adjustments to Stockholders’ Equity

Intuit Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Stockholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowance for doubtful accounts
Add: Deferred revenue
Add: Accrued restructuring
After Adjustment
Adjusted stockholders’ equity

Based on: 10-K (reporting date: 2024-07-31), 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).

1 Net deferred tax assets (liabilities). See details »


Stockholders' Equity Trend
The stockholders' equity exhibited a consistent upward trajectory over the observed periods from July 31, 2019, to July 31, 2024. Beginning at USD 3,749 million in 2019, it increased to USD 5,106 million in 2020, showing a moderate growth. The growth rate accelerated substantially in the following years, reaching USD 9,869 million in 2021 and more than doubling to USD 16,441 million in 2022. The upward trend continued, albeit at a slower pace, with values of USD 17,269 million in 2023 and USD 18,436 million in 2024. This pattern suggests strong overall financial growth and accumulation of equity over the six-year span.
Adjusted Stockholders' Equity Trend
Adjusted stockholders' equity followed a comparable growth pattern to the unadjusted figures, starting from USD 4,411 million in 2019 and increasing progressively each year. It rose to USD 5,720 million in 2020, before jumping to USD 11,174 million in 2021. This was followed by a significant increase to USD 17,894 million in 2022. Afterward, growth persisted but at a diminishing rate, with adjusted equity reaching USD 18,142 million in 2023 and USD 18,809 million in 2024. The adjusted figures consistently exceeded unadjusted equity, indicating relevant adjustments that enhanced the equity valuation.
Comparative Analysis
Both stockholders’ equity and adjusted stockholders’ equity demonstrate robust growth across the periods, with a noticeable acceleration between 2020 and 2022. Post-2022, the growth remains positive but moderates. The adjusted equity consistently remains higher than the unadjusted equity, reflecting adjustments that might include revaluation of assets, reserves, or other equity components. The close values between the two metrics in the latest years indicate stabilization in adjustments or fewer discrepancies requiring adjustment.
Overall Insights
The financial position appears to strengthen vigorously from 2019 through 2022, suggesting effective capital management and value creation. The slowing growth in equity levels from 2022 onwards may indicate a maturing financial phase or a strategic shift focusing on other financial metrics. The increasing equity base supports the company’s capacity for investment, debt capacity enhancement, and shareholder value preservation.

Adjustments to Capitalization Table

Intuit Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Short-term debt
Long-term debt
Total reported debt
Stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of operating lease liabilities2
Add: Operating lease liabilities, excluding current portion3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowance for doubtful accounts
Add: Deferred revenue
Add: Accrued restructuring
Adjusted stockholders’ equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2024-07-31), 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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of operating lease liabilities. See details »

3 Operating lease liabilities, excluding current portion. See details »

4 Net deferred tax assets (liabilities). See details »


The financial data reveals significant changes in the company's capital structure over the analyzed period from July 31, 2019, to July 31, 2024. Notably, there has been an overall increase in both debt levels and equity, contributing to substantial growth in total capital.

Total Reported Debt
Initially low at 436 million USD in 2019, total reported debt surged sharply to a peak of 6914 million USD by mid-2022 before slightly declining to 6038 million USD in 2024. This indicates a strategic increase in leverage with some subsequent deleveraging.
Stockholders’ Equity
Stockholders’ equity showed steady and robust growth throughout the period. Starting at 3749 million USD in 2019, it consistently increased each year, reaching 18436 million USD by 2024. This suggests strong retained earnings or capital injections improving the company’s net worth.
Total Reported Capital
Total reported capital, which aggregates debt and equity, demonstrated a strong upward trend. It nearly sextupled from 4185 million USD in 2019 to 24474 million USD in 2024, reflecting both the rising equity base and the elevated debt levels.
Adjusted Total Debt
Adjusted total debt values closely mirror the reported debt pattern but at slightly higher numbers. Starting at 788 million USD in 2019, it peaked at 7540 million USD in 2022, then declined moderately to 6567 million USD in 2024. This confirms the increased leverage trend while recognizing certain adjustments not reflected in the reported debt.
Adjusted Stockholders’ Equity
The adjusted equity follows a similar increasing trend as reported equity, rising from 4411 million USD in 2019 to 18809 million USD in 2024. The growth implies resilience in the equity component even after adjustments, indicating strong financial health.
Adjusted Total Capital
Adjusted total capital reached its peak at 25434 million USD in 2022 followed by a slight decrease and stabilization around 25376 million USD in 2024. This pattern highlights consistent growth in total financing resources, bolstered by equity and adjusted debt.

Overall, the data shows the company increased its capital base substantially, with equity growing steadily and debt levels rising significantly until 2022 before experiencing a mild reduction. The result is a stronger financial position with increased resources available, albeit with higher leverage at its peak. The trends in adjusted figures support the reliability of these observations, underscoring consistent financial strategy and capital management throughout the period.


Adjustments to Revenues

Intuit Inc., adjusted net revenue

US$ in millions

Microsoft Excel
12 months ended: Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Net revenue
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted net revenue

Based on: 10-K (reporting date: 2024-07-31), 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).


The analysis of annual financial data over the six-year period reveals a consistent upward trajectory in both net revenue and adjusted net revenue.

Net Revenue
Net revenue demonstrates a steady increase each year from 6,784 million US dollars in 2019 to 16,285 million US dollars in 2024. This represents a significant growth trend, more than doubling over the period. The annual increments also appear to accelerate, with a particularly notable rise between 2021 and 2022 (from 9,633 million to 12,726 million US dollars), suggesting enhanced operational performance or market expansion during these years.
Adjusted Net Revenue
The adjusted net revenue figures closely track the net revenue values throughout the period, reflecting minor adjustments that do not materially alter the growth pattern. Adjusted net revenue starts at 6,823 million US dollars in 2019 and reaches 16,235 million US dollars in 2024. The alignment between adjusted and reported net revenue indicates stability in the adjustments made, possibly accounting for non-recurring items or other financial considerations while preserving the positive trend.

Overall, the financial data indicate robust revenue growth, signaling strong operational performance and likely effective strategic initiatives driving top-line expansion across the years analyzed.


Adjustments to Reported Income

Intuit Inc., adjusted net income

US$ in millions

Microsoft Excel
12 months ended: Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for doubtful accounts
Add: Increase (decrease) in deferred revenue
Add: Increase (decrease) in accrued restructuring
Add: Other comprehensive income (loss), net of income taxes
After Adjustment
Adjusted net income

Based on: 10-K (reporting date: 2024-07-31), 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).

1 Deferred income tax expense (benefit). See details »


Net Income
The net income of the company demonstrates a consistent upward trend over the analyzed period. Starting at 1,557 million USD in 2019, net income increased each year, reaching 2,963 million USD by 2024. The growth pattern indicates steady profitability improvements, with the largest annual increase occurring between 2023 and 2024.
Adjusted Net Income
The adjusted net income exhibits more variability compared to the net income figures. From 2019 to 2022, adjusted net income showed an increasing trajectory, rising from 1,566 million USD to a peak of 2,186 million USD. However, in 2023, there was a notable decline to 1,818 million USD, representing a significant drop relative to the previous year. This downward deviation was followed by a recovery in 2024, with adjusted net income increasing again to 2,464 million USD.
Comparative Insights
While net income steadily improved throughout the entire period, adjusted net income shows a more cyclical pattern, suggesting the presence of one-time adjustments, non-recurring items, or other accounting considerations that impacted the adjusted figures in 2023. The rebound in 2024's adjusted net income may signal a restoration of underlying business performance after the dip.
Overall Conclusion
The financial data reveal a strong and generally increasing profitability profile, with net income showing consistent growth. The adjusted net income, though largely supportive of this trend, indicates that exceptional items or adjustments influenced the financial results more noticeably in recent years. Such factors should be investigated further for a comprehensive understanding of their impact on the company’s sustainable earnings.