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, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Current assets 23,381,931 21,610,871 19,666,511 17,749,756 15,450,601 13,585,559
Adjustments
Add: Allowance for credit losses 26,343 25,786 32,206 40,277 45,538 49,913
After Adjustment
Adjusted current assets 23,408,274 21,636,657 19,698,717 17,790,033 15,496,139 13,635,472

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).


Adjustments to Total Assets

Accenture PLC, adjusted total assets

US$ in thousands

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Total assets 51,245,305 47,263,390 43,175,843 37,078,593 29,789,880 24,449,083
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 3,839,556 3,651,481
Add: Allowance for credit losses 26,343 25,786 32,206 40,277 45,538 49,913
Less: Deferred tax assets2 4,154,878 4,001,200 4,007,130 4,153,146 4,349,464 2,086,807
After Adjustment
Adjusted total assets 47,116,770 43,287,976 39,200,919 32,965,724 29,325,510 26,063,670

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).

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, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Current liabilities 18,009,038 17,523,496 15,708,867 12,662,590 11,061,896 10,151,751
Adjustments
Less: Current deferred revenues 4,907,152 4,478,048 4,229,177 3,636,741 3,188,835 2,837,682
After Adjustment
Adjusted current liabilities 13,101,886 13,045,448 11,479,690 9,025,849 7,873,061 7,314,069

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).


Adjustments to Total Liabilities

Accenture PLC, adjusted total liabilities

US$ in thousands

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Total liabilities 24,786,712 24,516,302 23,078,729 19,579,420 14,962,189 13,724,495
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 3,839,556 3,651,481
Less: Deferred tax liabilities2 395,280 318,584 243,636 179,703 133,232 125,729
Less: Deferred revenues 5,561,106 5,190,763 4,929,257 4,327,672 3,754,059 3,455,806
After Adjustment
Adjusted total liabilities 18,830,326 19,006,955 17,905,836 15,072,045 14,914,454 13,794,441

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).

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, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Total Accenture plc shareholders’ equity 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008 10,364,753
Adjustments
Less: Net deferred tax assets (liabilities)1 3,759,598 3,682,616 3,763,494 3,973,443 4,216,232 1,961,078
Add: Allowance for credit losses 26,343 25,786 32,206 40,277 45,538 49,913
Add: Deferred revenues 5,561,106 5,190,763 4,929,257 4,327,672 3,754,059 3,455,806
Add: Noncontrolling interests 765,754 640,991 567,660 498,637 418,683 359,835
After Adjustment
Adjusted total shareholders’ equity 28,286,444 24,281,021 21,295,083 17,893,679 14,411,056 12,269,229

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).

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


Adjustments to Capitalization Table

Accenture PLC, adjusted capitalization table

US$ in thousands

Microsoft Excel
Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Current portion of long-term debt and bank borrowings 104,810 9,175 12,080 7,820 6,411 5,337
Long-term debt, excluding current portion 43,093 45,893 53,473 54,052 16,247 19,676
Total reported debt 147,903 55,068 65,553 61,872 22,658 25,013
Total Accenture plc shareholders’ equity 25,692,839 22,106,097 19,529,454 17,000,536 14,409,008 10,364,753
Total reported capital 25,840,742 22,161,165 19,595,007 17,062,408 14,431,666 10,389,766
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 3,839,556 3,651,481
Add: Current operating lease liabilities2 690,417 707,598 744,164 756,057
Add: Non-current operating lease liabilities3 2,310,714 2,563,090 2,696,917 2,667,584
Adjusted total debt 3,149,034 3,325,756 3,506,634 3,485,513 3,862,214 3,676,494
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 3,759,598 3,682,616 3,763,494 3,973,443 4,216,232 1,961,078
Add: Allowance for credit losses 26,343 25,786 32,206 40,277 45,538 49,913
Add: Deferred revenues 5,561,106 5,190,763 4,929,257 4,327,672 3,754,059 3,455,806
Add: Noncontrolling interests 765,754 640,991 567,660 498,637 418,683 359,835
Adjusted total shareholders’ equity 28,286,444 24,281,021 21,295,083 17,893,679 14,411,056 12,269,229
After Adjustment
Adjusted total capital 31,435,478 27,606,777 24,801,717 21,379,192 18,273,270 15,945,723

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).

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, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Revenues 64,111,745 61,594,305 50,533,389 44,327,039 43,215,013 41,603,428
Adjustment
Add: Increase (decrease) in deferred revenues 370,343 261,506 601,585 573,613 298,253 123,038
After Adjustment
Adjusted revenues 64,482,088 61,855,811 51,134,974 44,900,652 43,513,266 41,726,466

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).


Adjustments to Reported Income

Accenture PLC, adjusted net income attributable to Accenture plc

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019 Aug 31, 2018
As Reported
Net income attributable to Accenture plc 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112 4,059,907
Adjustments
Add: Deferred income tax expense (benefit)1 (268,953) (213,294) 60,930 170,951 (96,360) 94,000
Add: Increase (decrease) in allowance for credit losses 557 (6,420) (8,071) (5,261) (4,375) (24,537)
Add: Increase (decrease) in deferred revenues 370,343 261,506 601,585 573,613 298,253 123,038
Add: Other comprehensive income (loss), net of tax 455,730 (791,031) 143,457 286,983 (271,155) (483,620)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 140,462 91,605 84,853 85,717 60,380 152,454
After Adjustment
Adjusted net income 7,569,696 6,219,535 6,789,563 6,219,842 4,765,855 3,921,242

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).

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