Stock Analysis on Net

Procter & Gamble Co. (NYSE:PG)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

Procter & Gamble Co., adjusted total assets

US$ in millions

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Total assets 122,370 120,829 117,208 119,307 120,700 115,095
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 1,143
Less: Deferred tax assets (included in Other noncurrent assets)2 1,743 1,831 1,612 2,214 2,191 2,446
After Adjustment
Adjusted total assets 120,627 118,998 115,596 117,093 118,509 113,792

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

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

2 Deferred tax assets (included in Other noncurrent assets). See details »


Adjustments to Current Liabilities

Procter & Gamble Co., adjusted current liabilities

US$ in millions

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Current liabilities 33,627 35,756 33,081 33,132 32,976 30,011
Adjustments
Less: Current restructuring reserves 166 174 147 278 472 468
After Adjustment
Adjusted current liabilities 33,461 35,582 32,934 32,854 32,504 29,543

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).


Adjustments to Total Liabilities

Procter & Gamble Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Total liabilities 71,811 73,764 70,354 72,653 73,822 67,516
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 1,143
Less: Deferred tax liabilities2 6,516 6,478 6,809 6,153 6,199 6,899
Less: Restructuring reserves 166 174 147 278 472 468
After Adjustment
Adjusted total liabilities 65,129 67,112 63,398 66,222 67,151 61,292

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

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

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Procter & Gamble Co., adjusted shareholders’ equity attributable to Procter & Gamble

US$ in millions

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Adjustments
Less: Deferred tax assets (liabilities), net1 (4,773) (4,647) (5,197) (3,939) (4,008) (4,453)
Add: Restructuring reserves 166 174 147 278 472 468
Add: Noncontrolling interest 272 288 265 276 357 385
After Adjustment
Adjusted total shareholders’ equity 55,498 51,886 52,198 50,871 51,358 52,500

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 Deferred tax assets (liabilities), net. See details »


Adjustments to Capitalization Table

Procter & Gamble Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Debt due within one year 7,191 10,229 8,645 8,889 11,183 9,697
Long-term debt, excluding due within one year 25,269 24,378 22,848 23,099 23,537 20,395
Total reported debt 32,460 34,607 31,493 31,988 34,720 30,092
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Total reported capital 82,747 81,384 78,082 78,366 81,241 77,286
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 1,143
Add: Current operating lease liabilities2 243 222 205 219 239
Add: Noncurrent operating lease liabilities3 666 595 595 631 652
Adjusted total debt 33,369 35,424 32,293 32,838 35,611 31,235
Adjustments to Equity
Less: Deferred tax assets (liabilities), net4 (4,773) (4,647) (5,197) (3,939) (4,008) (4,453)
Add: Restructuring reserves 166 174 147 278 472 468
Add: Noncontrolling interest 272 288 265 276 357 385
Adjusted total shareholders’ equity 55,498 51,886 52,198 50,871 51,358 52,500
After Adjustment
Adjusted total capital 88,867 87,310 84,491 83,709 86,969 83,735

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

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

2 Current operating lease liabilities. See details »

3 Noncurrent operating lease liabilities. See details »

4 Deferred tax assets (liabilities), net. See details »


Adjustments to Reported Income

Procter & Gamble Co., adjusted net earnings attributable to Procter & Gamble (P&G)

US$ in millions

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Net earnings attributable to Procter & Gamble (P&G) 14,879 14,653 14,742 14,306 13,027 3,897
Adjustments
Add: Deferred income tax expense (benefit)1 (244) (453) (402) (258) (596) (411)
Add: Increase (decrease) in restructuring reserves (8) 27 (131) (194) 4 (45)
Add: Other comprehensive income (loss), net of tax 317 (38) 1,547 2,425 (1,245) 140
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 92 78 43 50 60 70
After Adjustment
Adjusted net earnings 15,036 14,267 15,799 16,329 11,250 3,651

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

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