Stock Analysis on Net

Accenture PLC (NYSE:ACN)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Goodwill and Intangible Asset Disclosure

Accenture PLC, balance sheet: goodwill and intangible assets

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Goodwill 21,120,179 15,573,003 13,133,293 11,125,861 7,709,820 6,205,550
Customer-related 3,924,339 2,842,257 2,498,001 2,068,156 1,319,332 1,013,976
Technology 335,845 289,989 283,251 250,481 150,765 119,686
Patents 120,457 123,579 126,950 126,202 129,295 127,796
Other 150,098 65,138 62,875 70,407 82,676 78,344
Definite-lived intangible assets, gross carrying amount 4,530,739 3,320,963 2,971,077 2,515,246 1,682,068 1,339,802
Accumulated amortization (1,626,708) (1,248,006) (1,040,269) (804,308) (652,850) (499,023)
Definite-lived intangible assets, net carrying amount 2,904,031 2,072,957 1,930,808 1,710,938 1,029,218 840,779
Goodwill and intangible assets 24,024,210 17,645,960 15,064,101 12,836,799 8,739,038 7,046,329

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

Item Description The company
Goodwill Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Accenture PLC goodwill increased from 2022 to 2023 and from 2023 to 2024.
Definite-lived intangible assets, net carrying amount Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Accenture PLC definite-lived intangible assets, net carrying amount increased from 2022 to 2023 and from 2023 to 2024.
Goodwill and intangible assets Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Accenture PLC goodwill and intangible assets increased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Goodwill

Accenture PLC, adjustments to financial statements

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Adjustment to Total Assets
Total assets (as reported) 55,932,363 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880
Less: Goodwill 21,120,179 15,573,003 13,133,293 11,125,861 7,709,820 6,205,550
Total assets (adjusted) 34,812,184 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330
Adjustment to Total Accenture Plc Shareholders’ Equity
Total Accenture plc shareholders’ equity (as reported) 28,288,646 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008
Less: Goodwill 21,120,179 15,573,003 13,133,293 11,125,861 7,709,820 6,205,550
Total Accenture plc shareholders’ equity (adjusted) 7,168,467 10,119,836 8,972,804 8,403,593 9,290,716 8,203,458

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).


Accenture PLC, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Accenture PLC, adjusted financial ratios

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Total Asset Turnover
Reported total asset turnover 1.16 1.25 1.30 1.17 1.20 1.45
Adjusted total asset turnover 1.86 1.80 1.80 1.58 1.51 1.83
Financial Leverage
Reported financial leverage 1.98 1.99 2.14 2.21 2.18 2.07
Adjusted financial leverage 4.86 3.52 3.80 3.81 3.16 2.87
Return on Equity (ROE)
Reported ROE 25.68% 26.75% 31.11% 30.25% 30.05% 33.17%
Adjusted ROE 101.34% 67.90% 76.64% 70.29% 54.98% 58.26%
Return on Assets (ROA)
Reported ROA 12.99% 13.41% 14.55% 13.68% 13.78% 16.04%
Adjusted ROA 20.87% 19.26% 20.15% 18.43% 17.39% 20.26%

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Accenture PLC adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
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.
Accenture PLC adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Accenture PLC adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Accenture PLC adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Accenture PLC, Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Revenues 64,896,464 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013
Total assets 55,932,363 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880
Activity Ratio
Total asset turnover1 1.16 1.25 1.30 1.17 1.20 1.45
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Revenues 64,896,464 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013
Adjusted total assets 34,812,184 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330
Activity Ratio
Adjusted total asset turnover2 1.86 1.80 1.80 1.58 1.51 1.83

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

2024 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 64,896,464 ÷ 55,932,363 = 1.16

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 64,896,464 ÷ 34,812,184 = 1.86

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Accenture PLC adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Total assets 55,932,363 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880
Total Accenture plc shareholders’ equity 28,288,646 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008
Solvency Ratio
Financial leverage1 1.98 1.99 2.14 2.21 2.18 2.07
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Adjusted total assets 34,812,184 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330
Adjusted total Accenture plc shareholders’ equity 7,168,467 10,119,836 8,972,804 8,403,593 9,290,716 8,203,458
Solvency Ratio
Adjusted financial leverage2 4.86 3.52 3.80 3.81 3.16 2.87

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Total Accenture plc shareholders’ equity
= 55,932,363 ÷ 28,288,646 = 1.98

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Accenture plc shareholders’ equity
= 34,812,184 ÷ 7,168,467 = 4.86

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.
Accenture PLC adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 7,264,787 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112
Total Accenture plc shareholders’ equity 28,288,646 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008
Profitability Ratio
ROE1 25.68% 26.75% 31.11% 30.25% 30.05% 33.17%
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 7,264,787 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112
Adjusted total Accenture plc shareholders’ equity 7,168,467 10,119,836 8,972,804 8,403,593 9,290,716 8,203,458
Profitability Ratio
Adjusted ROE2 101.34% 67.90% 76.64% 70.29% 54.98% 58.26%

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

2024 Calculations

1 ROE = 100 × Net income attributable to Accenture plc ÷ Total Accenture plc shareholders’ equity
= 100 × 7,264,787 ÷ 28,288,646 = 25.68%

2 Adjusted ROE = 100 × Net income attributable to Accenture plc ÷ Adjusted total Accenture plc shareholders’ equity
= 100 × 7,264,787 ÷ 7,168,467 = 101.34%

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

Adjusted Return on Assets (ROA)

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 7,264,787 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112
Total assets 55,932,363 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880
Profitability Ratio
ROA1 12.99% 13.41% 14.55% 13.68% 13.78% 16.04%
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 7,264,787 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112
Adjusted total assets 34,812,184 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330
Profitability Ratio
Adjusted ROA2 20.87% 19.26% 20.15% 18.43% 17.39% 20.26%

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

2024 Calculations

1 ROA = 100 × Net income attributable to Accenture plc ÷ Total assets
= 100 × 7,264,787 ÷ 55,932,363 = 12.99%

2 Adjusted ROA = 100 × Net income attributable to Accenture plc ÷ Adjusted total assets
= 100 × 7,264,787 ÷ 34,812,184 = 20.87%

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