Stock Analysis on Net

Visa Inc. (NYSE:V)

This company has been moved to the archive! The financial data has not been updated since April 27, 2023.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

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

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
U.S. federal 2,166 1,943 1,662 1,504 2,819 2,377
State and local 104 69 212 243 219 291
Non-U.S. 1,245 869 743 843 754 629
Current taxes 3,515 2,881 2,617 2,590 3,792 3,297
U.S. federal (231) (57) 42 184 (1,214) 1,607
State and local (77) (28) 9 28 (96) 66
Non-U.S. (28) 956 256 2 23 25
Deferred taxes (336) 871 307 214 (1,287) 1,698
Income tax provision 3,179 3,752 2,924 2,804 2,505 4,995

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

Item Description The company
Current taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Visa Inc. current taxes increased from 2020 to 2021 and from 2021 to 2022.
Deferred taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Visa Inc. deferred taxes increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.
Income tax provision Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Visa Inc. income tax provision increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
U.S. federal income tax statutory rate 21.00% 21.00% 21.00% 21.00% 25.00% 35.00%
State income taxes, net of federal benefit 1.00% 1.00% 2.00% 2.00% 2.00% 2.00%
Non-U.S. tax effect, net of federal benefit -3.00% -3.00% -4.00% -4.00% -4.00% -5.00%
Transition tax on foreign earnings 0.00% 0.00% 0.00% 0.00% 9.00% 0.00%
Remeasurement of deferred tax balances 0.00% 6.00% 2.00% 0.00% -9.00% 0.00%
Conclusion of audits 0.00% -2.00% 0.00% 0.00% 0.00% 0.00%
State tax apportionment position -1.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Reorganization of Visa Europe and other legal entities 0.00% 0.00% 0.00% 0.00% 0.00% 13.00%
Other, net 0.00% 0.00% 0.00% 0.00% -3.00% -2.00%
Effective income tax rate 18.00% 23.00% 21.00% 19.00% 20.00% 43.00%

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

Item Description The company
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Visa Inc. effective income tax rate increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

Components of Deferred Tax Assets and Liabilities

Visa Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Accrued compensation and benefits 172 166 114 117 135 194
Accrued litigation obligation 331 234 204 273 329 373
Client incentives 442 327 121 125 213 272
Net operating loss carryforwards 117 104 80 65 34 45
Comprehensive loss 21 106 148 33 17 29
Federal benefit of state taxes 133 157 203 148 120 236
Other 71 55 12 6 127 193
Deferred tax assets, before valuation allowance 1,287 1,149 882 767 975 1,342
Valuation allowance (120) (103) (84) (69) (34) (35)
Deferred tax assets 1,167 1,046 798 698 941 1,307
Property, equipment and technology, net (450) (346) (343) (314) (286) (391)
Intangible assets (5,788) (6,452) (5,492) (4,983) (5,153) (6,756)
Unrealized gains on equity securities (124) (203)
Foreign taxes (50) (93) (137) (184) (106) (59)
Deferred tax liabilities (6,412) (7,094) (5,972) (5,481) (5,545) (7,206)
Net deferred tax assets (liabilities) (5,245) (6,048) (5,174) (4,783) (4,604) (5,899)

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

Item Description The company
Deferred tax assets, before valuation allowance Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Visa Inc. deferred tax assets, before valuation allowance increased from 2020 to 2021 and from 2021 to 2022.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Visa Inc. deferred tax assets increased from 2020 to 2021 and from 2021 to 2022.
Net deferred 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. Visa Inc. net deferred tax assets (liabilities) decreased from 2020 to 2021 but then increased from 2021 to 2022 not reaching 2020 level.

Deferred Tax Assets and Liabilities, Classification

Visa Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Net deferred tax assets (reflected in Other assets) 87 80 63 24 14 81
Deferred tax liabilities 5,332 6,128 5,237 4,807 4,618 5,980

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

Item Description The company
Net deferred tax assets (reflected in Other 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. Visa Inc. net deferred tax assets (reflected in Other assets) increased from 2020 to 2021 and from 2021 to 2022.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Visa Inc. deferred tax liabilities increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

Visa Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Adjustment to Total Assets
Total assets (as reported) 85,501 82,896 80,919 72,574 69,225 67,977
Less: Noncurrent deferred tax assets, net 87 80 63 24 14 81
Total assets (adjusted) 85,414 82,816 80,856 72,550 69,211 67,896
Adjustment to Total Liabilities
Total liabilities (as reported) 49,920 45,307 44,709 37,890 35,219 35,217
Less: Noncurrent deferred tax liabilities, net 5,332 6,128 5,237 4,807 4,618 5,980
Total liabilities (adjusted) 44,588 39,179 39,472 33,083 30,601 29,237
Adjustment to Equity
Equity (as reported) 35,581 37,589 36,210 34,684 34,006 32,760
Less: Net deferred tax assets (liabilities) (5,245) (6,048) (5,174) (4,783) (4,604) (5,899)
Equity (adjusted) 40,826 43,637 41,384 39,467 38,610 38,659
Adjustment to Net Income
Net income (as reported) 14,957 12,311 10,866 12,080 10,301 6,699
Add: Deferred income tax expense (benefit) (336) 871 307 214 (1,287) 1,698
Net income (adjusted) 14,621 13,182 11,173 12,294 9,014 8,397

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).


Visa Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Visa Inc., adjusted financial ratios

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Net Profit Margin
Reported net profit margin 51.03% 51.07% 49.74% 52.57% 49.98% 36.49%
Adjusted net profit margin 49.88% 54.69% 51.14% 53.51% 43.74% 45.74%
Total Asset Turnover
Reported total asset turnover 0.34 0.29 0.27 0.32 0.30 0.27
Adjusted total asset turnover 0.34 0.29 0.27 0.32 0.30 0.27
Financial Leverage
Reported financial leverage 2.40 2.21 2.23 2.09 2.04 2.08
Adjusted financial leverage 2.09 1.90 1.95 1.84 1.79 1.76
Return on Equity (ROE)
Reported ROE 42.04% 32.75% 30.01% 34.83% 30.29% 20.45%
Adjusted ROE 35.81% 30.21% 27.00% 31.15% 23.35% 21.72%
Return on Assets (ROA)
Reported ROA 17.49% 14.85% 13.43% 16.65% 14.88% 9.85%
Adjusted ROA 17.12% 15.92% 13.82% 16.95% 13.02% 12.37%

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Visa Inc. adjusted net profit margin ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Visa Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.
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.
Visa Inc. adjusted financial leverage ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Visa Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Visa Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.

Visa Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
As Reported
Selected Financial Data (US$ in millions)
Net income 14,957 12,311 10,866 12,080 10,301 6,699
Net revenues 29,310 24,105 21,846 22,977 20,609 18,358
Profitability Ratio
Net profit margin1 51.03% 51.07% 49.74% 52.57% 49.98% 36.49%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 14,621 13,182 11,173 12,294 9,014 8,397
Net revenues 29,310 24,105 21,846 22,977 20,609 18,358
Profitability Ratio
Adjusted net profit margin2 49.88% 54.69% 51.14% 53.51% 43.74% 45.74%

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

2022 Calculations

1 Net profit margin = 100 × Net income ÷ Net revenues
= 100 × 14,957 ÷ 29,310 = 51.03%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenues
= 100 × 14,621 ÷ 29,310 = 49.88%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Visa Inc. adjusted net profit margin ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

Adjusted Total Asset Turnover

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
As Reported
Selected Financial Data (US$ in millions)
Net revenues 29,310 24,105 21,846 22,977 20,609 18,358
Total assets 85,501 82,896 80,919 72,574 69,225 67,977
Activity Ratio
Total asset turnover1 0.34 0.29 0.27 0.32 0.30 0.27
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net revenues 29,310 24,105 21,846 22,977 20,609 18,358
Adjusted total assets 85,414 82,816 80,856 72,550 69,211 67,896
Activity Ratio
Adjusted total asset turnover2 0.34 0.29 0.27 0.32 0.30 0.27

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

2022 Calculations

1 Total asset turnover = Net revenues ÷ Total assets
= 29,310 ÷ 85,501 = 0.34

2 Adjusted total asset turnover = Net revenues ÷ Adjusted total assets
= 29,310 ÷ 85,414 = 0.34

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Visa Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Financial Leverage

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
As Reported
Selected Financial Data (US$ in millions)
Total assets 85,501 82,896 80,919 72,574 69,225 67,977
Equity 35,581 37,589 36,210 34,684 34,006 32,760
Solvency Ratio
Financial leverage1 2.40 2.21 2.23 2.09 2.04 2.08
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 85,414 82,816 80,856 72,550 69,211 67,896
Adjusted equity 40,826 43,637 41,384 39,467 38,610 38,659
Solvency Ratio
Adjusted financial leverage2 2.09 1.90 1.95 1.84 1.79 1.76

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

2022 Calculations

1 Financial leverage = Total assets ÷ Equity
= 85,501 ÷ 35,581 = 2.40

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted equity
= 85,414 ÷ 40,826 = 2.09

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.
Visa Inc. adjusted financial leverage ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
As Reported
Selected Financial Data (US$ in millions)
Net income 14,957 12,311 10,866 12,080 10,301 6,699
Equity 35,581 37,589 36,210 34,684 34,006 32,760
Profitability Ratio
ROE1 42.04% 32.75% 30.01% 34.83% 30.29% 20.45%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 14,621 13,182 11,173 12,294 9,014 8,397
Adjusted equity 40,826 43,637 41,384 39,467 38,610 38,659
Profitability Ratio
Adjusted ROE2 35.81% 30.21% 27.00% 31.15% 23.35% 21.72%

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

2022 Calculations

1 ROE = 100 × Net income ÷ Equity
= 100 × 14,957 ÷ 35,581 = 42.04%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted equity
= 100 × 14,621 ÷ 40,826 = 35.81%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Visa Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
As Reported
Selected Financial Data (US$ in millions)
Net income 14,957 12,311 10,866 12,080 10,301 6,699
Total assets 85,501 82,896 80,919 72,574 69,225 67,977
Profitability Ratio
ROA1 17.49% 14.85% 13.43% 16.65% 14.88% 9.85%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 14,621 13,182 11,173 12,294 9,014 8,397
Adjusted total assets 85,414 82,816 80,856 72,550 69,211 67,896
Profitability Ratio
Adjusted ROA2 17.12% 15.92% 13.82% 16.95% 13.02% 12.37%

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

2022 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 14,957 ÷ 85,501 = 17.49%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 14,621 ÷ 85,414 = 17.12%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Visa Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.