EVA is registered trademark of Stern Stewart.
Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.
Economic Profit
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 NOPAT. See details »
2 Cost of capital. See details »
3 Invested capital. See details »
4 2024 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 7,515,553 – 15.49% × 36,963,067 = 1,788,253
Item | Description | The company |
---|---|---|
Economic profit | Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. | Accenture PLC economic profit decreased from 2022 to 2023 and from 2023 to 2024. |
Net Operating Profit after Taxes (NOPAT)
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 Elimination of deferred tax expense. See details »
2 Addition of increase (decrease) in allowance for credit losses.
3 Addition of increase (decrease) in deferred revenues.
4 Addition of increase (decrease) in equity equivalents to net income attributable to Accenture plc.
5 2024 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 3,095,692 × 4.20% = 130,019
6 2024 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 188,988 × 21.00% = 39,687
7 Addition of after taxes interest expense to net income attributable to Accenture plc.
8 2024 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 272,256 × 21.00% = 57,174
9 Elimination of after taxes investment income.
Item | Description | The company |
---|---|---|
NOPAT | Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. | Accenture PLC NOPAT decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level. |
Cash Operating Taxes
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 |
---|---|---|
Cash operating taxes | Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. | Accenture PLC cash operating taxes decreased from 2022 to 2023 and from 2023 to 2024. |
Invested Capital
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 Addition of capitalized operating leases.
2 Elimination of deferred taxes from assets and liabilities. See details »
3 Addition of allowance for doubtful accounts receivable.
4 Addition of deferred revenues.
5 Addition of equity equivalents to total Accenture plc shareholders’ equity.
6 Removal of accumulated other comprehensive income.
7 Subtraction of short-term investments.
Item | Description | The company |
---|---|---|
Invested capital | Capital is an approximation of the economic book value of all cash invested in going-concern business activities. | Accenture PLC invested capital increased from 2022 to 2023 and from 2023 to 2024. |
Cost of Capital
Accenture PLC, cost of capital calculations
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 225,727,750) | 225,727,750) | ÷ | 229,848,299) | = | 0.98 | 0.98 | × | 15.71% | = | 15.43% | ||
Outstanding debt3 | 1,024,857) | 1,024,857) | ÷ | 229,848,299) | = | 0.00 | 0.00 | × | 5.40% × (1 – 21.00%) | = | 0.02% | ||
Operating lease liability4 | 3,095,692) | 3,095,692) | ÷ | 229,848,299) | = | 0.01 | 0.01 | × | 4.20% × (1 – 21.00%) | = | 0.04% | ||
Total: | 229,848,299) | 1.00 | 15.49% |
Based on: 10-K (reporting date: 2024-08-31).
1 US$ in thousands
2 Equity. See details »
3 Outstanding debt. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 191,119,074) | 191,119,074) | ÷ | 194,268,108) | = | 0.98 | 0.98 | × | 15.71% | = | 15.46% | ||
Outstanding debt3 | 147,903) | 147,903) | ÷ | 194,268,108) | = | 0.00 | 0.00 | × | 5.40% × (1 – 21.00%) | = | 0.00% | ||
Operating lease liability4 | 3,001,131) | 3,001,131) | ÷ | 194,268,108) | = | 0.02 | 0.02 | × | 3.80% × (1 – 21.00%) | = | 0.05% | ||
Total: | 194,268,108) | 1.00 | 15.51% |
Based on: 10-K (reporting date: 2023-08-31).
1 US$ in thousands
2 Equity. See details »
3 Outstanding debt. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 157,689,340) | 157,689,340) | ÷ | 161,015,096) | = | 0.98 | 0.98 | × | 15.71% | = | 15.39% | ||
Outstanding debt3 | 55,068) | 55,068) | ÷ | 161,015,096) | = | 0.00 | 0.00 | × | 0.00% × (1 – 21.00%) | = | 0.00% | ||
Operating lease liability4 | 3,270,688) | 3,270,688) | ÷ | 161,015,096) | = | 0.02 | 0.02 | × | 3.70% × (1 – 21.00%) | = | 0.06% | ||
Total: | 161,015,096) | 1.00 | 15.45% |
Based on: 10-K (reporting date: 2022-08-31).
1 US$ in thousands
2 Equity. See details »
3 Outstanding debt. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 216,082,660) | 216,082,660) | ÷ | 219,589,294) | = | 0.98 | 0.98 | × | 15.71% | = | 15.46% | ||
Outstanding debt3 | 65,553) | 65,553) | ÷ | 219,589,294) | = | 0.00 | 0.00 | × | 0.00% × (1 – 21.00%) | = | 0.00% | ||
Operating lease liability4 | 3,441,081) | 3,441,081) | ÷ | 219,589,294) | = | 0.02 | 0.02 | × | 3.90% × (1 – 21.00%) | = | 0.05% | ||
Total: | 219,589,294) | 1.00 | 15.51% |
Based on: 10-K (reporting date: 2021-08-31).
1 US$ in thousands
2 Equity. See details »
3 Outstanding debt. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 144,662,081) | 144,662,081) | ÷ | 148,147,594) | = | 0.98 | 0.98 | × | 15.71% | = | 15.34% | ||
Outstanding debt3 | 61,872) | 61,872) | ÷ | 148,147,594) | = | 0.00 | 0.00 | × | 0.00% × (1 – 21.00%) | = | 0.00% | ||
Operating lease liability4 | 3,423,641) | 3,423,641) | ÷ | 148,147,594) | = | 0.02 | 0.02 | × | 4.20% × (1 – 21.00%) | = | 0.08% | ||
Total: | 148,147,594) | 1.00 | 15.42% |
Based on: 10-K (reporting date: 2020-08-31).
1 US$ in thousands
2 Equity. See details »
3 Outstanding debt. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 117,472,267) | 117,472,267) | ÷ | 121,334,481) | = | 0.97 | 0.97 | × | 15.71% | = | 15.21% | ||
Outstanding debt3 | 22,658) | 22,658) | ÷ | 121,334,481) | = | 0.00 | 0.00 | × | 0.00% × (1 – 21.00%) | = | 0.00% | ||
Operating lease liability4 | 3,839,556) | 3,839,556) | ÷ | 121,334,481) | = | 0.03 | 0.03 | × | 0.00% × (1 – 21.00%) | = | 0.00% | ||
Total: | 121,334,481) | 1.00 | 15.21% |
Based on: 10-K (reporting date: 2019-08-31).
1 US$ in thousands
2 Equity. See details »
3 Outstanding debt. See details »
4 Operating lease liability. See details »
Economic Spread Ratio
Aug 31, 2024 | Aug 31, 2023 | Aug 31, 2022 | Aug 31, 2021 | Aug 31, 2020 | Aug 31, 2019 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | |||||||
Economic profit1 | 1,788,253) | 1,867,115) | 2,525,797) | 2,705,406) | 2,486,687) | 1,933,457) | |
Invested capital2 | 36,963,067) | 33,174,004) | 29,793,146) | 26,216,920) | 22,846,720) | 20,110,534) | |
Performance Ratio | |||||||
Economic spread ratio3 | 4.84% | 5.63% | 8.48% | 10.32% | 10.88% | 9.61% | |
Benchmarks | |||||||
Economic Spread Ratio, Competitors4 | |||||||
Adobe Inc. | — | 5.20% | 10.64% | 13.05% | 5.32% | 3.43% | |
Autodesk Inc. | -10.63% | 1.73% | -2.84% | -3.00% | 4.64% | -16.38% | |
Cadence Design Systems Inc. | — | 10.41% | 9.79% | 10.02% | 10.82% | 5.30% | |
CrowdStrike Holdings Inc. | -2.67% | 0.98% | -2.28% | -4.55% | 6.33% | — | |
International Business Machines Corp. | — | -1.57% | -9.42% | -4.43% | -4.15% | -0.43% | |
Intuit Inc. | -4.40% | -6.46% | -5.39% | 2.34% | 5.68% | 19.34% | |
Microsoft Corp. | 13.03% | 16.07% | 24.02% | 33.03% | 31.05% | 26.17% | |
Oracle Corp. | -0.31% | -1.36% | -1.05% | 7.01% | 1.33% | 4.01% | |
Palo Alto Networks Inc. | 8.56% | 14.57% | 6.43% | -2.25% | -3.27% | -0.05% | |
Salesforce Inc. | -10.04% | -12.32% | -9.89% | -7.59% | -10.63% | -6.61% | |
ServiceNow Inc. | — | 8.74% | 4.20% | 5.41% | 7.04% | 6.45% | |
Synopsys Inc. | — | -3.88% | 2.70% | -3.32% | -3.14% | -6.13% |
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 Economic profit. See details »
2 Invested capital. See details »
3 2024 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × 1,788,253 ÷ 36,963,067 = 4.84%
4 Click competitor name to see calculations.
Performance ratio | Description | The company |
---|---|---|
Economic spread ratio | The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. | Accenture PLC economic spread ratio deteriorated from 2022 to 2023 and from 2023 to 2024. |
Economic Profit Margin
Aug 31, 2024 | Aug 31, 2023 | Aug 31, 2022 | Aug 31, 2021 | Aug 31, 2020 | Aug 31, 2019 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | |||||||
Economic profit1 | 1,788,253) | 1,867,115) | 2,525,797) | 2,705,406) | 2,486,687) | 1,933,457) | |
Revenues | 64,896,464) | 64,111,745) | 61,594,305) | 50,533,389) | 44,327,039) | 43,215,013) | |
Add: Increase (decrease) in deferred revenues | 254,908) | 370,343) | 261,506) | 601,585) | 573,613) | 298,253) | |
Adjusted revenues | 65,151,372) | 64,482,088) | 61,855,811) | 51,134,974) | 44,900,652) | 43,513,266) | |
Performance Ratio | |||||||
Economic profit margin2 | 2.74% | 2.90% | 4.08% | 5.29% | 5.54% | 4.44% | |
Benchmarks | |||||||
Economic Profit Margin, Competitors3 | |||||||
Adobe Inc. | — | 6.51% | 12.39% | 16.26% | 7.63% | 5.15% | |
Autodesk Inc. | -15.03% | 2.21% | -4.02% | -4.14% | 6.13% | -26.70% | |
Cadence Design Systems Inc. | — | 10.37% | 9.77% | 10.18% | 10.90% | 5.14% | |
CrowdStrike Holdings Inc. | -4.20% | 1.31% | -3.56% | -9.45% | 5.56% | — | |
International Business Machines Corp. | — | -2.79% | -16.36% | -8.44% | -7.22% | -0.73% | |
Intuit Inc. | -6.76% | -10.58% | -10.38% | 2.96% | 6.39% | 12.88% | |
Microsoft Corp. | 18.22% | 18.30% | 23.02% | 27.42% | 23.05% | 19.36% | |
Oracle Corp. | -0.59% | -2.63% | -1.93% | 13.86% | 3.02% | 7.31% | |
Palo Alto Networks Inc. | 9.08% | 14.47% | 7.50% | -3.03% | -5.30% | -0.06% | |
Salesforce Inc. | -23.22% | -31.38% | -27.46% | -17.40% | -26.15% | -13.01% | |
ServiceNow Inc. | — | 7.03% | 3.38% | 4.68% | 5.74% | 4.72% | |
Synopsys Inc. | — | -5.47% | 3.81% | -5.28% | -5.39% | -10.59% |
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 Economic profit. See details »
2 2024 Calculation
Economic profit margin = 100 × Economic profit ÷ Adjusted revenues
= 100 × 1,788,253 ÷ 65,151,372 = 2.74%
3 Click competitor name to see calculations.
Performance ratio | Description | The company |
---|---|---|
Economic profit margin | The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. | Accenture PLC economic profit margin deteriorated from 2022 to 2023 and from 2023 to 2024. |