Stock Analysis on Net

NVIDIA Corp. (NASDAQ:NVDA)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

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

US$ in millions

Microsoft Excel
12 months ended: Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Federal 5,710 1,703 482 197 65 1
State 335 46 42 1 4
Foreign 502 228 71 161 87 69
Current income taxes 6,547 1,977 595 359 156 70
Federal (2,499) (2,165) (420) (246) 2 (315)
State (206)
Foreign 216 1 14 (36) 16
Deferred income taxes (2,489) (2,164) (406) (282) 18 (315)
Income tax expense (benefit) 4,058 (187) 189 77 174 (245)

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

Item Description The company
Current income taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. NVIDIA Corp. current income taxes increased from 2022 to 2023 and from 2023 to 2024.
Deferred income taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. NVIDIA Corp. deferred income taxes decreased from 2022 to 2023 and from 2023 to 2024.
Income tax expense (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. NVIDIA Corp. income tax expense (benefit) decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
U.S. federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
State income taxes, net of federal tax effect 0.40% 1.20% 0.40% 0.20% 0.00% 0.00%
Foreign-derived intangible income -4.20% -17.70% -5.20% 0.00% 0.00% 0.00%
Stock-based compensation -2.20% -7.40% -3.40% -3.10% 0.00% 0.00%
Foreign tax rate differential -1.40% -2.00% -5.00% -12.70% 0.00% 0.00%
U.S. federal research and development tax credit -1.30% -6.60% -2.90% -3.90% 0.00% 0.00%
Acquisition termination cost 0.00% 6.20% 0.00% 0.00% 0.00% 0.00%
IP domestication 0.00% 0.00% -2.50% 0.00% 0.00% 0.00%
Other -0.30% 0.80% -0.50% 0.20% -15.10% -27.30%
Annual effective tax rate 12.00% -4.50% 1.90% 1.70% 5.90% -6.30%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

Item Description The company
Annual effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. NVIDIA Corp. annual effective tax rate decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Components of Deferred Tax Assets and Liabilities

NVIDIA Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Capitalized research and development expenditure 3,376 1,859 508
GILTI deferred tax assets 1,576 800 378 709 428 376
Accruals and reserves, not currently deductible for tax purposes 1,121 686 258 59 39 41
Research and other tax credit carryforwards 936 951 798 650 605 626
Net operating loss and capital loss carryforwards 439 409 118 100 62 70
Operating lease liabilities 263 193 125 120 114
Stock-based compensation 106 99 86 36 28 25
Property, equipment and intangible assets 4 66 22 32 12 2
Other deferred tax assets 179 91 22
Gross deferred tax assets 8,000 5,154 2,315 1,706 1,288 1,140
Valuation allowance (1,552) (1,484) (907) (728) (621) (562)
Deferred tax assets 6,448 3,670 1,408 978 667 578
Unremitted earnings of foreign subsidiaries (502) (228) (150) (111) (40) (35)
Operating lease assets (255) (179) (113) (111) (107)
Acquired intangibles (74) (115) (169) (191) (1) (2)
Gross deferred tax liabilities (831) (522) (432) (413) (148) (37)
Net deferred tax asset (liability) 5,617 3,148 976 565 519 541

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. NVIDIA Corp. gross deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. NVIDIA Corp. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Net deferred tax asset (liability) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. NVIDIA Corp. net deferred tax asset (liability) increased from 2022 to 2023 and from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

NVIDIA Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Long-term deferred tax assets 6,081 3,396 1,222 806 548 560
Long-term deferred tax liabilities (included in Other long-term liabilities) 462 247 245 241 29 19

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

Item Description The company
Long-term deferred tax 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. NVIDIA Corp. long-term deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Long-term deferred tax liabilities (included in Other long-term liabilities) Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. NVIDIA Corp. long-term deferred tax liabilities (included in Other long-term liabilities) increased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

NVIDIA Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Adjustment to Total Assets
Total assets (as reported) 65,728 41,182 44,187 28,791 17,315 13,292
Less: Noncurrent deferred tax assets, net 6,081 3,396 1,222 806 548 560
Total assets (adjusted) 59,647 37,786 42,965 27,985 16,767 12,732
Adjustment to Total Liabilities
Total liabilities (as reported) 22,750 19,081 17,575 11,898 5,111 3,950
Less: Noncurrent deferred tax liabilities, net 462 247 245 241 29 19
Total liabilities (adjusted) 22,288 18,834 17,330 11,657 5,082 3,931
Adjustment to Shareholders’ Equity
Shareholders’ equity (as reported) 42,978 22,101 26,612 16,893 12,204 9,342
Less: Net deferred tax assets (liabilities) 5,617 3,148 976 565 519 541
Shareholders’ equity (adjusted) 37,361 18,953 25,636 16,328 11,685 8,801
Adjustment to Net Income
Net income (as reported) 29,760 4,368 9,752 4,332 2,796 4,141
Add: Deferred income tax expense (benefit) (2,489) (2,164) (406) (282) 18 (315)
Net income (adjusted) 27,271 2,204 9,346 4,050 2,814 3,826

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).


NVIDIA Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

NVIDIA Corp., adjusted financial ratios

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Net Profit Margin
Reported net profit margin 48.85% 16.19% 36.23% 25.98% 25.61% 35.34%
Adjusted net profit margin 44.76% 8.17% 34.73% 24.29% 25.77% 32.66%
Total Asset Turnover
Reported total asset turnover 0.93 0.65 0.61 0.58 0.63 0.88
Adjusted total asset turnover 1.02 0.71 0.63 0.60 0.65 0.92
Financial Leverage
Reported financial leverage 1.53 1.86 1.66 1.70 1.42 1.42
Adjusted financial leverage 1.60 1.99 1.68 1.71 1.43 1.45
Return on Equity (ROE)
Reported ROE 69.24% 19.76% 36.65% 25.64% 22.91% 44.33%
Adjusted ROE 72.99% 11.63% 36.46% 24.80% 24.08% 43.47%
Return on Assets (ROA)
Reported ROA 45.28% 10.61% 22.07% 15.05% 16.15% 31.15%
Adjusted ROA 45.72% 5.83% 21.75% 14.47% 16.78% 30.05%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. NVIDIA Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. NVIDIA Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.
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.
NVIDIA Corp. adjusted financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. NVIDIA Corp. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. NVIDIA Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

NVIDIA Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 29,760 4,368 9,752 4,332 2,796 4,141
Revenue 60,922 26,974 26,914 16,675 10,918 11,716
Profitability Ratio
Net profit margin1 48.85% 16.19% 36.23% 25.98% 25.61% 35.34%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 27,271 2,204 9,346 4,050 2,814 3,826
Revenue 60,922 26,974 26,914 16,675 10,918 11,716
Profitability Ratio
Adjusted net profit margin2 44.76% 8.17% 34.73% 24.29% 25.77% 32.66%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Revenue
= 100 × 29,760 ÷ 60,922 = 48.85%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 27,271 ÷ 60,922 = 44.76%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. NVIDIA Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Total Asset Turnover

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenue 60,922 26,974 26,914 16,675 10,918 11,716
Total assets 65,728 41,182 44,187 28,791 17,315 13,292
Activity Ratio
Total asset turnover1 0.93 0.65 0.61 0.58 0.63 0.88
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 60,922 26,974 26,914 16,675 10,918 11,716
Adjusted total assets 59,647 37,786 42,965 27,985 16,767 12,732
Activity Ratio
Adjusted total asset turnover2 1.02 0.71 0.63 0.60 0.65 0.92

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 60,922 ÷ 65,728 = 0.93

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 60,922 ÷ 59,647 = 1.02

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. NVIDIA Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 65,728 41,182 44,187 28,791 17,315 13,292
Shareholders’ equity 42,978 22,101 26,612 16,893 12,204 9,342
Solvency Ratio
Financial leverage1 1.53 1.86 1.66 1.70 1.42 1.42
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 59,647 37,786 42,965 27,985 16,767 12,732
Adjusted shareholders’ equity 37,361 18,953 25,636 16,328 11,685 8,801
Solvency Ratio
Adjusted financial leverage2 1.60 1.99 1.68 1.71 1.43 1.45

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ equity
= 65,728 ÷ 42,978 = 1.53

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 59,647 ÷ 37,361 = 1.60

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.
NVIDIA Corp. adjusted financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 29,760 4,368 9,752 4,332 2,796 4,141
Shareholders’ equity 42,978 22,101 26,612 16,893 12,204 9,342
Profitability Ratio
ROE1 69.24% 19.76% 36.65% 25.64% 22.91% 44.33%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 27,271 2,204 9,346 4,050 2,814 3,826
Adjusted shareholders’ equity 37,361 18,953 25,636 16,328 11,685 8,801
Profitability Ratio
Adjusted ROE2 72.99% 11.63% 36.46% 24.80% 24.08% 43.47%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 29,760 ÷ 42,978 = 69.24%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted shareholders’ equity
= 100 × 27,271 ÷ 37,361 = 72.99%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. NVIDIA Corp. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 29,760 4,368 9,752 4,332 2,796 4,141
Total assets 65,728 41,182 44,187 28,791 17,315 13,292
Profitability Ratio
ROA1 45.28% 10.61% 22.07% 15.05% 16.15% 31.15%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 27,271 2,204 9,346 4,050 2,814 3,826
Adjusted total assets 59,647 37,786 42,965 27,985 16,767 12,732
Profitability Ratio
Adjusted ROA2 45.72% 5.83% 21.75% 14.47% 16.78% 30.05%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 29,760 ÷ 65,728 = 45.28%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 27,271 ÷ 59,647 = 45.72%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. NVIDIA Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.