Stock Analysis on Net

Accenture PLC (NYSE:ACN)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Accenture PLC, adjusted current assets

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Current assets 20,857,781 23,381,931 21,610,871 19,666,511 17,749,756 15,450,601
Adjustments
Add: Allowance for credit losses 27,561 26,343 25,786 32,206 40,277 45,538
After Adjustment
Adjusted current assets 20,885,342 23,408,274 21,636,657 19,698,717 17,790,033 15,496,139

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).


Adjustments to Total Assets

Accenture PLC, adjusted total assets

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Total assets 55,932,363 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 3,839,556
Add: Allowance for credit losses 27,561 26,343 25,786 32,206 40,277 45,538
Less: Deferred tax assets2 4,147,496 4,154,878 4,001,200 4,007,130 4,153,146 4,349,464
After Adjustment
Adjusted total assets 51,812,428 47,116,770 43,287,976 39,200,919 32,965,724 29,325,510

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).

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

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

Accenture PLC, adjusted current liabilities

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Current liabilities 18,976,127 18,009,038 17,523,496 15,708,867 12,662,590 11,061,896
Adjustments
Less: Current deferred revenues 5,174,923 4,907,152 4,478,048 4,229,177 3,636,741 3,188,835
After Adjustment
Adjusted current liabilities 13,801,204 13,101,886 13,045,448 11,479,690 9,025,849 7,873,061

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).


Adjustments to Total Liabilities

Accenture PLC, adjusted total liabilities

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Total liabilities 26,764,115 24,786,712 24,516,302 23,078,729 19,579,420 14,962,189
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 3,839,556
Less: Deferred tax liabilities2 428,845 395,280 318,584 243,636 179,703 133,232
Less: Deferred revenues 5,816,014 5,561,106 5,190,763 4,929,257 4,327,672 3,754,059
After Adjustment
Adjusted total liabilities 20,519,256 18,830,326 19,006,955 17,905,836 15,072,045 14,914,454

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).

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

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Accenture PLC, adjusted total Accenture plc shareholders’ equity

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Total Accenture plc shareholders’ equity 28,288,646 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008
Adjustments
Less: Net deferred tax assets (liabilities)1 3,718,651 3,759,598 3,682,616 3,763,494 3,973,443 4,216,232
Add: Allowance for credit losses 27,561 26,343 25,786 32,206 40,277 45,538
Add: Deferred revenues 5,816,014 5,561,106 5,190,763 4,929,257 4,327,672 3,754,059
Add: Noncontrolling interests 879,602 765,754 640,991 567,660 498,637 418,683
After Adjustment
Adjusted total shareholders’ equity 31,293,172 28,286,444 24,281,021 21,295,083 17,893,679 14,411,056

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).

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


Adjustments to Capitalization Table

Accenture PLC, adjusted capitalization table

US$ in thousands

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Current portion of long-term debt and bank borrowings 946,229 104,810 9,175 12,080 7,820 6,411
Long-term debt, excluding current portion 78,628 43,093 45,893 53,473 54,052 16,247
Total reported debt 1,024,857 147,903 55,068 65,553 61,872 22,658
Total Accenture plc shareholders’ equity 28,288,646 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008
Total reported capital 29,313,503 25,840,742 22,161,165 19,595,007 17,062,408 14,431,666
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 3,839,556
Add: Current operating lease liabilities2 726,202 690,417 707,598 744,164 756,057
Add: Non-current operating lease liabilities3 2,369,490 2,310,714 2,563,090 2,696,917 2,667,584
Adjusted total debt 4,120,549 3,149,034 3,325,756 3,506,634 3,485,513 3,862,214
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 3,718,651 3,759,598 3,682,616 3,763,494 3,973,443 4,216,232
Add: Allowance for credit losses 27,561 26,343 25,786 32,206 40,277 45,538
Add: Deferred revenues 5,816,014 5,561,106 5,190,763 4,929,257 4,327,672 3,754,059
Add: Noncontrolling interests 879,602 765,754 640,991 567,660 498,637 418,683
Adjusted total shareholders’ equity 31,293,172 28,286,444 24,281,021 21,295,083 17,893,679 14,411,056
After Adjustment
Adjusted total capital 35,413,721 31,435,478 27,606,777 24,801,717 21,379,192 18,273,270

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).

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

2 Current operating lease liabilities. See details »

3 Non-current operating lease liabilities. See details »

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


Adjustments to Revenues

Accenture PLC, adjusted revenues

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Revenues 64,896,464 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013
Adjustment
Add: Increase (decrease) in deferred revenues 254,908 370,343 261,506 601,585 573,613 298,253
After Adjustment
Adjusted revenues 65,151,372 64,482,088 61,855,811 51,134,974 44,900,652 43,513,266

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).


Adjustments to Reported Income

Accenture PLC, adjusted net income attributable to Accenture plc

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
As Reported
Net income attributable to Accenture plc 7,264,787 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112
Adjustments
Add: Deferred income tax expense (benefit)1 (93,988) (268,953) (213,294) 60,930 170,951 (96,360)
Add: Increase (decrease) in allowance for credit losses 1,218 557 (6,420) (8,071) (5,261) (4,375)
Add: Increase (decrease) in deferred revenues 254,908 370,343 261,506 601,585 573,613 298,253
Add: Other comprehensive income (loss), net of tax 190,476 455,730 (791,031) 143,457 286,983 (271,155)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 156,527 140,462 91,605 84,853 85,717 60,380
After Adjustment
Adjusted net income 7,773,928 7,569,696 6,219,535 6,789,563 6,219,842 4,765,855

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).

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