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, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
Goodwill 15,573,003 13,133,293 11,125,861 7,709,820 6,205,550 5,383,012
Customer-related 2,842,257 2,498,001 2,068,156 1,319,332 1,013,976 862,418
Technology 289,989 283,251 250,481 150,765 119,686 94,844
Patents 123,579 126,950 126,202 129,295 127,796 128,179
Other 65,138 62,875 70,407 82,676 78,344 50,490
Definite-lived intangible assets, gross carrying amount 3,320,963 2,971,077 2,515,246 1,682,068 1,339,802 1,135,931
Accumulated amortization (1,248,006) (1,040,269) (804,308) (652,850) (499,023) (448,821)
Definite-lived intangible assets, net carrying amount 2,072,957 1,930,808 1,710,938 1,029,218 840,779 687,110
Goodwill and intangible assets 17,645,960 15,064,101 12,836,799 8,739,038 7,046,329 6,070,122

Based on: 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), 10-K (reporting date: 2018-08-31).

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 2021 to 2022 and from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Goodwill

Accenture PLC, adjustments to financial statements

US$ in thousands

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
Adjustment to Total Assets
Total assets (as reported) 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880 24,449,083
Less: Goodwill 15,573,003 13,133,293 11,125,861 7,709,820 6,205,550 5,383,012
Total assets (adjusted) 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330 19,066,071
Adjustment to Total Accenture Plc Shareholders’ Equity
Total Accenture plc shareholders’ equity (as reported) 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008 10,364,753
Less: Goodwill 15,573,003 13,133,293 11,125,861 7,709,820 6,205,550 5,383,012
Total Accenture plc shareholders’ equity (adjusted) 10,119,836 8,972,804 8,403,593 9,290,716 8,203,458 4,981,741

Based on: 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), 10-K (reporting date: 2018-08-31).


Accenture PLC, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Accenture PLC, adjusted financial ratios

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
Total Asset Turnover
Reported total asset turnover 1.25 1.30 1.17 1.20 1.45 1.70
Adjusted total asset turnover 1.80 1.80 1.58 1.51 1.83 2.18
Financial Leverage
Reported financial leverage 1.99 2.14 2.21 2.18 2.07 2.36
Adjusted financial leverage 3.52 3.80 3.81 3.16 2.87 3.83
Return on Equity (ROE)
Reported ROE 26.75% 31.11% 30.25% 30.05% 33.17% 39.17%
Adjusted ROE 67.90% 76.64% 70.29% 54.98% 58.26% 81.50%
Return on Assets (ROA)
Reported ROA 13.41% 14.55% 13.68% 13.78% 16.04% 16.61%
Adjusted ROA 19.26% 20.15% 18.43% 17.39% 20.26% 21.29%

Based on: 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), 10-K (reporting date: 2018-08-31).

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Accenture PLC adjusted ROE improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Accenture PLC adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Accenture PLC, Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Revenues 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013 41,603,428
Total assets 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880 24,449,083
Activity Ratio
Total asset turnover1 1.25 1.30 1.17 1.20 1.45 1.70
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Revenues 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013 41,603,428
Adjusted total assets 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330 19,066,071
Activity Ratio
Adjusted total asset turnover2 1.80 1.80 1.58 1.51 1.83 2.18

Based on: 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), 10-K (reporting date: 2018-08-31).

2023 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 64,111,745 ÷ 51,245,305 = 1.25

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 64,111,745 ÷ 35,672,302 = 1.80

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Total assets 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880 24,449,083
Total Accenture plc shareholders’ equity 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008 10,364,753
Solvency Ratio
Financial leverage1 1.99 2.14 2.21 2.18 2.07 2.36
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Adjusted total assets 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330 19,066,071
Adjusted total Accenture plc shareholders’ equity 10,119,836 8,972,804 8,403,593 9,290,716 8,203,458 4,981,741
Solvency Ratio
Adjusted financial leverage2 3.52 3.80 3.81 3.16 2.87 3.83

Based on: 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), 10-K (reporting date: 2018-08-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Total Accenture plc shareholders’ equity
= 51,245,305 ÷ 25,692,839 = 1.99

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Accenture plc shareholders’ equity
= 35,672,302 ÷ 10,119,836 = 3.52

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 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112 4,059,907
Total Accenture plc shareholders’ equity 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008 10,364,753
Profitability Ratio
ROE1 26.75% 31.11% 30.25% 30.05% 33.17% 39.17%
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112 4,059,907
Adjusted total Accenture plc shareholders’ equity 10,119,836 8,972,804 8,403,593 9,290,716 8,203,458 4,981,741
Profitability Ratio
Adjusted ROE2 67.90% 76.64% 70.29% 54.98% 58.26% 81.50%

Based on: 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), 10-K (reporting date: 2018-08-31).

2023 Calculations

1 ROE = 100 × Net income attributable to Accenture plc ÷ Total Accenture plc shareholders’ equity
= 100 × 6,871,557 ÷ 25,692,839 = 26.75%

2 Adjusted ROE = 100 × Net income attributable to Accenture plc ÷ Adjusted total Accenture plc shareholders’ equity
= 100 × 6,871,557 ÷ 10,119,836 = 67.90%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Accenture PLC adjusted ROE improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112 4,059,907
Total assets 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880 24,449,083
Profitability Ratio
ROA1 13.41% 14.55% 13.68% 13.78% 16.04% 16.61%
Adjusted for Goodwill
Selected Financial Data (US$ in thousands)
Net income attributable to Accenture plc 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112 4,059,907
Adjusted total assets 35,672,302 34,130,097 32,049,982 29,368,773 23,584,330 19,066,071
Profitability Ratio
Adjusted ROA2 19.26% 20.15% 18.43% 17.39% 20.26% 21.29%

Based on: 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), 10-K (reporting date: 2018-08-31).

2023 Calculations

1 ROA = 100 × Net income attributable to Accenture plc ÷ Total assets
= 100 × 6,871,557 ÷ 51,245,305 = 13.41%

2 Adjusted ROA = 100 × Net income attributable to Accenture plc ÷ Adjusted total assets
= 100 × 6,871,557 ÷ 35,672,302 = 19.26%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Accenture PLC adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.