Export to Excel Export to OpenOffice.org Print version

Panasonic Corp. (PC) | Analysis of Goodwill and Intangible Assets

Goodwill and Intangible Assets Accounting Policy

Goodwill represents the excess of costs over the fair value of net assets of businesses acquired. Panasonic adopted the provisions of ASC 350, "Intangibles—Goodwill and Other." Goodwill and intangible assets determined to have an indefinite useful life are not amortized, and are instead reviewed for impairment at least annually based on assessment of current estimated fair value of the intangible asset. The goodwill impairment test is a two-step test. Under the first step, the fair value of the reporting unit is compared with its carrying value (including goodwill). If the fair value of the reporting unit is less than its carrying value, an indication of goodwill impairment exists for the reporting unit and the enterprise must perform the second step of the impairment test (measurement). If the fair value of the reporting unit exceeds its carrying amount, the second step does not need to be performed. Under the second step, an impairment loss is recognized for any excess of the carrying amount of the reporting unit's goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation in business combinations. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. Fair value of the reporting unit is determined using a guideline merged and acquired company method, guideline public company method, and a discounted cash flow analysis. The provisions of ASC 350 also requires that intangible assets with estimable useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment based on an assessment of the undiscounted cash flows expected by the asset, whenever impairment indications are presented. An impairment charge is recognized for the amount by which the carrying amount of the asset exceeds the fair value of the asset.

Source: Panasonic Corp., Annual Report

Goodwill and Intangible Assets Disclosure

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Panasonic Corp., Statement of Financial Position, Goodwill and Intangible Assets

USD $ in millions, translated from JPY ¥

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
chart Patents and know-how
chart Software
chart Other
chart Finite-lived intangible assets, gross carrying amount
chart Accumulated amortization
chart Finite-lived intangible assets, net carrying amount
chart Indefinite-lived intangible assets
chart Acquired intangible assets, excluding goodwill
chart Goodwill
chart Goodwill and other intangible assets

Source: Based on data from Panasonic Corp. Annual Reports

Item Description The company
Acquired intangible assets, excluding goodwill Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Panasonic Corp.'s acquired intangible assets, excluding goodwill increased from 2009 to 2010 but then slightly declined from 2010 to 2011.
Goodwill Carrying amount as of the balance sheet date, which is the cumulative amount paid and (if applicable) the fair value of any noncontrolling interest in the acquiree, adjusted for any amortization recognized prior to the adoption of any changes in generally accepted accounting principles (as applicable) and for any impairment charges, in excess of the fair value of net assets acquired in one or more business combination transactions. Panasonic Corp.'s goodwill increased from 2009 to 2010 and from 2010 to 2011.
Goodwill and other 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. Panasonic Corp.'s goodwill and other intangible assets increased from 2009 to 2010 and from 2010 to 2011.

Analyst Adjustments: Removal of Goodwill

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Panasonic Corp., adjustments to financial data

USD $ in millions, translated from JPY ¥

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
  Adjustment to Total Assets
chart Total assets (as reported)
chart Less: Goodwill
chart Total assets (adjusted)
  Adjustment to Panasonic Corporation Shareholders’ Equity
chart Panasonic Corporation shareholders’ equity (as reported)
chart Less: Goodwill
chart Panasonic Corporation shareholders’ equity (adjusted)
  Adjustment to Net Income (loss) Attributable To Panasonic Corporation
chart Net income (loss) attributable to Panasonic Corporation (as reported)
chart Add: Goodwill impairment
chart Net income (loss) attributable to Panasonic Corporation (adjusted)

Adjusted Ratios: Removal of Goodwill (Summary)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Panasonic Corp., adjusted ratios

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
  Net Profit Margin
chart Reported net profit margin % % % % % %
chart Adjusted net profit margin % % % % % %
  Total Asset Turnover
chart Reported total asset turnover
chart Adjusted total asset turnover
  Financial Leverage
chart Reported financial leverage
chart Adjusted financial leverage
  Return on Equity (ROE)
chart Reported ROE % % % % % %
chart Adjusted ROE % % % % % %
  Return on Assets (ROA)
chart Reported ROA % % % % % %
chart Adjusted ROA % % % % % %
Ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Panasonic Corp.'s adjusted net profit margin improved from 2009 to 2010 and from 2010 to 2011.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Panasonic Corp.'s adjusted total asset turnover deteriorated from 2009 to 2010 but then improved from 2010 to 2011 not reaching 2009 level.
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.
Panasonic Corp.'s adjusted financial leverage increased from 2009 to 2010 and from 2010 to 2011.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders' equity. Panasonic Corp.'s adjusted ROE improved from 2009 to 2010 and from 2010 to 2011.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Panasonic Corp.'s adjusted ROA improved from 2009 to 2010 and from 2010 to 2011.

Adjusted Net Profit Margin

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
  As Reported
chart Net income (loss) attributable to Panasonic Corporation (USD $ in millions, translated from JPY ¥)
chart Net sales (USD $ in millions, translated from JPY ¥)
   
chart Net profit margin1 % % % % % %
  Adjusted for Goodwill
chart Adjusted net income (loss) attributable to Panasonic Corporation (USD $ in millions, translated from JPY ¥)
chart Net sales (USD $ in millions, translated from JPY ¥)
   
chart Adjusted net profit margin2 % % % % % %

2011 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to Panasonic Corporation ÷ Net sales
= 100 × ÷ = %

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to Panasonic Corporation ÷ Net sales
= 100 × ÷ = %

Ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Panasonic Corp.'s adjusted net profit margin improved from 2009 to 2010 and from 2010 to 2011.

Adjusted Total Asset Turnover

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
  As Reported
chart Net sales (USD $ in millions, translated from JPY ¥)
chart Total assets (USD $ in millions, translated from JPY ¥)
   
chart Total asset turnover1
  Adjusted for Goodwill
chart Net sales (USD $ in millions, translated from JPY ¥)
chart Adjusted total assets (USD $ in millions, translated from JPY ¥)
   
chart Adjusted total asset turnover2

2011 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= ÷ =

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= ÷ =

Ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Panasonic Corp.'s adjusted total asset turnover deteriorated from 2009 to 2010 but then improved from 2010 to 2011 not reaching 2009 level.

Adjusted Financial Leverage

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
  As Reported
chart Total assets (USD $ in millions, translated from JPY ¥)
chart Panasonic Corporation shareholders’ equity (USD $ in millions, translated from JPY ¥)
   
chart Financial leverage1
  Adjusted for Goodwill
chart Adjusted total assets (USD $ in millions, translated from JPY ¥)
chart Adjusted panasonic Corporation shareholders’ equity (USD $ in millions, translated from JPY ¥)
   
chart Adjusted financial leverage2

2011 Calculations

1 Financial leverage = Total assets ÷ Panasonic Corporation shareholders’ equity
= ÷ =

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted panasonic Corporation shareholders’ equity
= ÷ =

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.
Panasonic Corp.'s adjusted financial leverage increased from 2009 to 2010 and from 2010 to 2011.

Adjusted Return On Equity (ROE)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
  As Reported
chart Net income (loss) attributable to Panasonic Corporation (USD $ in millions, translated from JPY ¥)
chart Panasonic Corporation shareholders’ equity (USD $ in millions, translated from JPY ¥)
   
chart ROE1 % % % % % %
  Adjusted for Goodwill
chart Adjusted net income (loss) attributable to Panasonic Corporation (USD $ in millions, translated from JPY ¥)
chart Adjusted panasonic Corporation shareholders’ equity (USD $ in millions, translated from JPY ¥)
   
chart Adjusted ROE2 % % % % % %

2011 Calculations

1 ROE = 100 × Net income (loss) attributable to Panasonic Corporation ÷ Panasonic Corporation shareholders’ equity
= 100 × ÷ = %

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to Panasonic Corporation ÷ Adjusted panasonic Corporation shareholders’ equity
= 100 × ÷ = %

Ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders' equity. Panasonic Corp.'s adjusted ROE improved from 2009 to 2010 and from 2010 to 2011.

Adjusted Return On Assets (ROA)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Mar 31, 2011 Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006
  As Reported
chart Net income (loss) attributable to Panasonic Corporation (USD $ in millions, translated from JPY ¥)
chart Total assets (USD $ in millions, translated from JPY ¥)
   
chart ROA1 % % % % % %
  Adjusted for Goodwill
chart Adjusted net income (loss) attributable to Panasonic Corporation (USD $ in millions, translated from JPY ¥)
chart Adjusted total assets (USD $ in millions, translated from JPY ¥)
   
chart Adjusted ROA2 % % % % % %

2011 Calculations

1 ROA = 100 × Net income (loss) attributable to Panasonic Corporation ÷ Total assets
= 100 × ÷ = %

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to Panasonic Corporation ÷ Adjusted total assets
= 100 × ÷ = %

Ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Panasonic Corp.'s adjusted ROA improved from 2009 to 2010 and from 2010 to 2011.

May 24, 2012

Existing users sign in

Forgot your password?