
Intuit (INTU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
7.8B
Gross Profit
6.6B
84.60%
Operating Income
3.7B
47.99%
Net Income
2.8B
36.37%
EPS (Diluted)
$10.02
Balance Sheet Metrics
Total Assets
36.6B
Total Liabilities
16.5B
Shareholders Equity
20.1B
Debt to Equity
0.82
Cash Flow Metrics
Operating Cash Flow
3.8B
Free Cash Flow
4.4B
Revenue & Profitability Trend
Intuit Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 16.3B | 14.4B | 12.7B | 9.6B | 7.7B |
Cost of Goods Sold | 3.5B | 3.1B | 2.4B | 1.7B | 1.4B |
Gross Profit | 12.8B | 11.2B | 10.3B | 8.0B | 6.3B |
Gross Margin % | 78.7% | 78.1% | 81.1% | 82.5% | 82.1% |
Operating Expenses | |||||
Research & Development | 2.8B | 2.5B | 2.3B | 1.7B | 1.4B |
Selling, General & Administrative | 5.7B | 5.0B | 5.0B | 3.6B | 2.7B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 8.5B | 7.6B | 7.3B | 5.3B | 4.1B |
Operating Income | 3.9B | 3.2B | 2.6B | 2.5B | 2.2B |
Operating Margin % | 23.8% | 21.9% | 20.1% | 26.2% | 28.4% |
Non-Operating Items | |||||
Interest Income | 147.0M | 106.0M | 64.0M | 57.0M | 39.0M |
Interest Expense | 242.0M | 270.0M | 81.0M | 29.0M | 22.0M |
Other Non-Operating Income | -232.0M | - | 37.0M | 74.0M | -3.0M |
Pre-tax Income | 3.6B | 3.0B | 2.5B | 2.6B | 2.2B |
Income Tax | 587.0M | 605.0M | 476.0M | 494.0M | 372.0M |
Effective Tax Rate % | 16.5% | 20.2% | 18.7% | 19.3% | 16.9% |
Net Income | 3.0B | 2.4B | 2.1B | 2.1B | 1.8B |
Net Margin % | 18.2% | 16.6% | 16.2% | 21.4% | 23.8% |
Key Metrics | |||||
EBITDA | 4.8B | 4.1B | 3.4B | 2.9B | 2.4B |
EPS (Basic) | $10.58 | $8.49 | $7.38 | $7.65 | $6.99 |
EPS (Diluted) | $10.43 | $8.42 | $7.28 | $7.56 | $6.92 |
Basic Shares Outstanding | 280000000 | 281000000 | 280000000 | 270000000 | 261000000 |
Diluted Shares Outstanding | 280000000 | 281000000 | 280000000 | 270000000 | 261000000 |
Income Statement Trend
Intuit Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.6B | 2.8B | 2.8B | 2.6B | 6.4B |
Short-term Investments | 465.0M | 814.0M | 485.0M | 1.3B | 608.0M |
Accounts Receivable | 457.0M | 405.0M | 446.0M | 391.0M | 149.0M |
Inventory | - | - | - | - | - |
Other Current Assets | 366.0M | 354.0M | 287.0M | 184.0M | 314.0M |
Total Current Assets | 9.7B | 5.6B | 5.0B | 5.2B | 8.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 588.0M | 683.0M | 757.0M | 579.0M | 452.0M |
Goodwill | 33.5B | 34.0B | 34.5B | 14.5B | 3.3B |
Intangible Assets | 5.8B | 6.4B | 7.1B | 3.3B | 28.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.2B | 481.0M | 355.0M | 291.0M | 290.0M |
Total Non-Current Assets | 22.5B | 22.2B | 22.7B | 10.4B | 3.0B |
Total Assets | 32.1B | 27.8B | 27.7B | 15.5B | 10.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 721.0M | 638.0M | 737.0M | 623.0M | 305.0M |
Short-term Debt | 570.0M | 89.0M | 583.0M | 66.0M | 1.4B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 100.0M | 99.0M | 128.0M | 83.0M | 84.0M |
Total Current Liabilities | 7.5B | 3.8B | 3.6B | 2.7B | 3.5B |
Non-Current Liabilities | |||||
Long-term Debt | 6.0B | 6.6B | 7.0B | 2.4B | 2.3B |
Deferred Tax Liabilities | - | 4.0M | 619.0M | 525.0M | 2.0M |
Other Non-Current Liabilities | 28.0M | 24.0M | 25.0M | 13.0M | 42.0M |
Total Non-Current Liabilities | 6.2B | 6.7B | 7.7B | 3.0B | 2.3B |
Total Liabilities | 13.7B | 10.5B | 11.3B | 5.6B | 5.8B |
Equity | |||||
Common Stock | 3.0M | 3.0M | 3.0M | 3.0M | 3.0M |
Retained Earnings | 17.0B | 15.1B | 13.6B | 12.3B | 10.9B |
Treasury Stock | 18.8B | 16.8B | 14.8B | 13.0B | 11.9B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 18.4B | 17.3B | 16.4B | 9.9B | 5.1B |
Key Metrics | |||||
Total Debt | 6.6B | 6.7B | 7.5B | 2.5B | 3.6B |
Working Capital | 2.2B | 1.8B | 1.4B | 2.5B | 4.5B |
Balance Sheet Composition
Intuit Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.0B | 2.4B | 2.1B | 2.1B | 1.8B |
Depreciation & Amortization | 789.0M | 806.0M | 746.0M | 363.0M | 218.0M |
Stock-Based Compensation | 1.9B | 1.7B | 1.3B | 753.0M | 435.0M |
Working Capital Changes | 292.0M | -14.0M | -321.0M | -33.0M | 163.0M |
Operating Cash Flow | 5.6B | 4.4B | 4.0B | 3.2B | 2.4B |
Investing Activities | |||||
Capital Expenditures | -191.0M | -210.0M | -157.0M | -53.0M | -59.0M |
Acquisitions | -83.0M | -33.0M | -5.7B | -3.1B | 0 |
Investment Purchases | -780.0M | -1.0B | -830.0M | -1.5B | -701.0M |
Investment Sales | 1.4B | 689.0M | 1.8B | 779.0M | 726.0M |
Investing Cash Flow | -168.0M | -872.0M | -5.3B | -3.9B | -19.0M |
Financing Activities | |||||
Share Repurchases | -2.0B | -2.0B | -1.9B | -1.0B | -323.0M |
Dividends Paid | -1.0B | -889.0M | -774.0M | -646.0M | -561.0M |
Debt Issuance | 4.2B | 222.0M | 4.9B | 0 | 3.0B |
Debt Repayment | -4.3B | -1.0B | 0 | -1.3B | -50.0M |
Financing Cash Flow | -679.0M | -4.3B | 1.6B | -4.4B | 1.8B |
Free Cash Flow | 4.6B | 4.8B | 3.7B | 3.1B | 2.3B |
Net Change in Cash | 4.8B | -739.0M | 225.0M | -5.0B | 4.2B |
Cash Flow Trend
Intuit Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
63.68
Forward P/E
34.26
Price to Book
10.56
Price to Sales
11.96
PEG Ratio
34.26
Profitability Ratios
Profit Margin
19.07%
Operating Margin
15.70%
Return on Equity
17.84%
Return on Assets
8.57%
Financial Health
Current Ratio
1.45
Debt to Equity
0.35
Beta
1.29
Per Share Data
EPS (TTM)
$11.96
Book Value per Share
$72.11
Revenue per Share
$64.94
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
intu | 217.4B | 63.68 | 10.56 | 17.84% | 19.07% | 0.35 |
Salesforce | 238.2B | 39.05 | 3.93 | 10.31% | 16.08% | 19.81 |
ServiceNow | 191.5B | 116.25 | 17.52 | 16.95% | 13.78% | 22.04 |
Uber Technologies | 186.9B | 15.65 | 8.51 | 69.38% | 27.07% | 48.57 |
Adobe | 146.6B | 22.13 | 12.89 | 52.25% | 30.39% | 57.49 |
Shopify | 134.7B | 67.28 | 11.68 | 19.58% | 22.74% | 9.74 |
Financial data is updated regularly. All figures are in the company's reporting currency.